[HIAPTEK] YoY Annual (Unaudited) Result on 31-Jul-2007 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
YoY- 121.78%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 1,065,313 1,159,325 1,662,034 1,281,048 1,008,250 755,995 685,848 7.61%
PBT 67,655 31,566 199,374 100,785 44,680 54,959 57,628 2.70%
Tax -17,147 11,795 -45,096 -29,388 -12,488 -17,045 -16,282 0.86%
NP 50,508 43,361 154,278 71,397 32,192 37,914 41,346 3.39%
-
NP to SH 50,677 43,361 154,278 71,397 32,192 37,914 41,346 3.44%
-
Tax Rate 25.34% -37.37% 22.62% 29.16% 27.95% 31.01% 28.25% -
Total Cost 1,014,805 1,115,964 1,507,756 1,209,651 976,058 718,081 644,502 7.85%
-
Net Worth 682,561 602,789 575,431 409,679 338,189 314,041 278,292 16.12%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 4,829 4,835 13,437 8,128 8,129 8,178 7,996 -8.05%
Div Payout % 9.53% 11.15% 8.71% 11.39% 25.25% 21.57% 19.34% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 682,561 602,789 575,431 409,679 338,189 314,041 278,292 16.12%
NOSH 321,963 322,347 326,949 325,142 325,181 327,126 319,875 0.10%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.74% 3.74% 9.28% 5.57% 3.19% 5.02% 6.03% -
ROE 7.42% 7.19% 26.81% 17.43% 9.52% 12.07% 14.86% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 330.88 359.65 508.35 394.00 310.06 231.10 214.41 7.49%
EPS 15.74 13.45 47.19 21.96 9.89 11.59 12.93 3.33%
DPS 1.50 1.50 4.11 2.50 2.50 2.50 2.50 -8.15%
NAPS 2.12 1.87 1.76 1.26 1.04 0.96 0.87 15.99%
Adjusted Per Share Value based on latest NOSH - 327,003
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 61.10 66.49 95.32 73.47 57.83 43.36 39.33 7.61%
EPS 2.91 2.49 8.85 4.09 1.85 2.17 2.37 3.47%
DPS 0.28 0.28 0.77 0.47 0.47 0.47 0.46 -7.93%
NAPS 0.3915 0.3457 0.33 0.235 0.194 0.1801 0.1596 16.12%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 1.26 1.00 1.58 2.38 0.82 1.27 1.02 -
P/RPS 0.38 0.28 0.31 0.60 0.26 0.55 0.48 -3.81%
P/EPS 8.01 7.43 3.35 10.84 8.28 10.96 7.89 0.25%
EY 12.49 13.45 29.87 9.23 12.07 9.13 12.67 -0.23%
DY 1.19 1.50 2.60 1.05 3.05 1.97 2.45 -11.33%
P/NAPS 0.59 0.53 0.90 1.89 0.79 1.32 1.17 -10.77%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 29/09/08 27/09/07 19/09/06 27/09/05 14/09/04 -
Price 1.31 1.11 1.07 1.83 0.88 0.98 1.07 -
P/RPS 0.40 0.31 0.21 0.46 0.28 0.42 0.50 -3.64%
P/EPS 8.32 8.25 2.27 8.33 8.89 8.46 8.28 0.08%
EY 12.02 12.12 44.10 12.00 11.25 11.83 12.08 -0.08%
DY 1.15 1.35 3.84 1.37 2.84 2.55 2.34 -11.16%
P/NAPS 0.62 0.59 0.61 1.45 0.85 1.02 1.23 -10.78%

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