[HIAPTEK] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -9.35%
YoY- 374.14%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,094,236 1,142,266 1,570,609 1,274,352 888,577 788,041 683,554 8.15%
PBT 70,958 -15,160 148,524 117,978 23,976 65,529 55,205 4.27%
Tax -20,300 9,294 -39,234 -35,112 -6,498 -20,794 -15,813 4.24%
NP 50,658 -5,865 109,289 82,866 17,477 44,734 39,392 4.27%
-
NP to SH 50,658 -5,865 109,289 82,866 17,477 44,734 39,392 4.27%
-
Tax Rate 28.61% - 26.42% 29.76% 27.10% 31.73% 28.64% -
Total Cost 1,043,577 1,148,131 1,461,320 1,191,485 871,100 743,306 644,162 8.36%
-
Net Worth 634,306 556,344 491,016 398,979 322,007 310,960 269,735 15.30%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - 4,844 - 6,505 6,546 6,346 -
Div Payout % - - 4.43% - 37.22% 14.63% 16.11% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 634,306 556,344 491,016 398,979 322,007 310,960 269,735 15.30%
NOSH 321,983 323,455 327,344 324,373 325,260 327,326 317,336 0.24%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 4.63% -0.51% 6.96% 6.50% 1.97% 5.68% 5.76% -
ROE 7.99% -1.05% 22.26% 20.77% 5.43% 14.39% 14.60% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 339.84 353.14 479.80 392.87 273.19 240.75 215.40 7.89%
EPS 15.73 -1.81 33.39 25.55 5.37 13.67 12.41 4.02%
DPS 0.00 0.00 1.48 0.00 2.00 2.00 2.00 -
NAPS 1.97 1.72 1.50 1.23 0.99 0.95 0.85 15.03%
Adjusted Per Share Value based on latest NOSH - 324,280
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 62.76 65.51 90.08 73.09 50.96 45.20 39.20 8.15%
EPS 2.91 -0.34 6.27 4.75 1.00 2.57 2.26 4.30%
DPS 0.00 0.00 0.28 0.00 0.37 0.38 0.36 -
NAPS 0.3638 0.3191 0.2816 0.2288 0.1847 0.1783 0.1547 15.31%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.39 0.74 1.68 2.17 0.82 1.50 1.09 -
P/RPS 0.41 0.21 0.35 0.55 0.30 0.62 0.51 -3.57%
P/EPS 8.83 -40.81 5.03 8.49 15.26 10.98 8.78 0.09%
EY 11.32 -2.45 19.87 11.77 6.55 9.11 11.39 -0.10%
DY 0.00 0.00 0.88 0.00 2.44 1.33 1.83 -
P/NAPS 0.71 0.43 1.12 1.76 0.83 1.58 1.28 -9.35%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 -
Price 1.29 0.95 1.59 2.09 0.89 1.35 1.04 -
P/RPS 0.38 0.27 0.33 0.53 0.33 0.56 0.48 -3.81%
P/EPS 8.20 -52.39 4.76 8.18 16.56 9.88 8.38 -0.36%
EY 12.20 -1.91 21.00 12.22 6.04 10.12 11.94 0.35%
DY 0.00 0.00 0.93 0.00 2.25 1.48 1.92 -
P/NAPS 0.65 0.55 1.06 1.70 0.90 1.42 1.22 -9.95%

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