[HIAPTEK] QoQ TTM Result on 31-Oct-2016 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 87.25%
YoY- 95.48%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 1,073,657 1,105,918 1,093,846 1,099,811 1,138,061 1,191,522 1,241,514 -9.23%
PBT -74,820 82,393 53,206 16,559 -24,617 -107,064 -124,434 -28.78%
Tax -28,341 -39,989 -32,218 -22,655 -17,556 -11,176 -9,519 107.09%
NP -103,161 42,404 20,988 -6,096 -42,173 -118,240 -133,953 -15.99%
-
NP to SH -102,977 42,765 21,410 -5,299 -41,561 -118,095 -133,871 -16.06%
-
Tax Rate - 48.53% 60.55% 136.81% - - - -
Total Cost 1,176,818 1,063,514 1,072,858 1,105,907 1,180,234 1,309,762 1,375,467 -9.88%
-
Net Worth 802,606 940,287 923,946 971,685 916,598 817,271 812,428 -0.80%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - 3,872 3,872 3,872 - 2,138 2,138 -
Div Payout % - 9.06% 18.09% 0.00% - 0.00% 0.00% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 802,606 940,287 923,946 971,685 916,598 817,271 812,428 -0.80%
NOSH 1,294,525 1,288,064 1,301,333 1,368,571 1,290,983 710,671 712,656 48.92%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -9.61% 3.83% 1.92% -0.55% -3.71% -9.92% -10.79% -
ROE -12.83% 4.55% 2.32% -0.55% -4.53% -14.45% -16.48% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 82.94 85.86 84.06 80.36 88.15 167.66 174.21 -39.05%
EPS -7.95 3.32 1.65 -0.39 -3.22 -16.62 -18.78 -43.65%
DPS 0.00 0.30 0.30 0.28 0.00 0.30 0.30 -
NAPS 0.62 0.73 0.71 0.71 0.71 1.15 1.14 -33.39%
Adjusted Per Share Value based on latest NOSH - 1,368,571
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 61.58 63.43 62.73 63.08 65.27 68.34 71.20 -9.23%
EPS -5.91 2.45 1.23 -0.30 -2.38 -6.77 -7.68 -16.03%
DPS 0.00 0.22 0.22 0.22 0.00 0.12 0.12 -
NAPS 0.4603 0.5393 0.5299 0.5573 0.5257 0.4687 0.4659 -0.80%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.39 0.315 0.295 0.345 0.285 0.505 0.205 -
P/RPS 0.47 0.37 0.35 0.43 0.32 0.30 0.12 148.67%
P/EPS -4.90 9.49 17.93 -89.10 -8.85 -3.04 -1.09 172.63%
EY -20.40 10.54 5.58 -1.12 -11.30 -32.91 -91.63 -63.30%
DY 0.00 0.95 1.01 0.82 0.00 0.59 1.46 -
P/NAPS 0.63 0.43 0.42 0.49 0.40 0.44 0.18 130.69%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 23/03/17 15/12/16 04/10/16 29/06/16 25/03/16 -
Price 0.425 0.365 0.375 0.30 0.32 0.205 0.305 -
P/RPS 0.51 0.43 0.45 0.37 0.36 0.12 0.18 100.35%
P/EPS -5.34 10.99 22.79 -77.48 -9.94 -1.23 -1.62 121.64%
EY -18.72 9.10 4.39 -1.29 -10.06 -81.06 -61.59 -54.82%
DY 0.00 0.82 0.79 0.94 0.00 1.46 0.98 -
P/NAPS 0.69 0.50 0.53 0.42 0.45 0.18 0.27 87.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment