[HIAPTEK] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -24.16%
YoY- -105.37%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,099,078 967,733 1,094,236 1,142,266 1,570,609 1,274,352 888,577 3.60%
PBT 27,600 18,728 70,958 -15,160 148,524 117,978 23,976 2.37%
Tax -7,041 -8,868 -20,300 9,294 -39,234 -35,112 -6,498 1.34%
NP 20,558 9,860 50,658 -5,865 109,289 82,866 17,477 2.74%
-
NP to SH 21,830 11,637 50,658 -5,865 109,289 82,866 17,477 3.77%
-
Tax Rate 25.51% 47.35% 28.61% - 26.42% 29.76% 27.10% -
Total Cost 1,078,520 957,873 1,043,577 1,148,131 1,461,320 1,191,485 871,100 3.62%
-
Net Worth 640,682 698,884 634,306 556,344 491,016 398,979 322,007 12.13%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - 4,844 - 6,505 -
Div Payout % - - - - 4.43% - 37.22% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 640,682 698,884 634,306 556,344 491,016 398,979 322,007 12.13%
NOSH 474,579 322,066 321,983 323,455 327,344 324,373 325,260 6.49%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 1.87% 1.02% 4.63% -0.51% 6.96% 6.50% 1.97% -
ROE 3.41% 1.67% 7.99% -1.05% 22.26% 20.77% 5.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 231.59 300.48 339.84 353.14 479.80 392.87 273.19 -2.71%
EPS 4.60 3.61 15.73 -1.81 33.39 25.55 5.37 -2.54%
DPS 0.00 0.00 0.00 0.00 1.48 0.00 2.00 -
NAPS 1.35 2.17 1.97 1.72 1.50 1.23 0.99 5.30%
Adjusted Per Share Value based on latest NOSH - 323,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 63.18 55.63 62.90 65.66 90.29 73.26 51.08 3.60%
EPS 1.25 0.67 2.91 -0.34 6.28 4.76 1.00 3.78%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.37 -
NAPS 0.3683 0.4018 0.3646 0.3198 0.2823 0.2294 0.1851 12.13%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.60 1.02 1.39 0.74 1.68 2.17 0.82 -
P/RPS 0.26 0.34 0.41 0.21 0.35 0.55 0.30 -2.35%
P/EPS 13.04 28.23 8.83 -40.81 5.03 8.49 15.26 -2.58%
EY 7.67 3.54 11.32 -2.45 19.87 11.77 6.55 2.66%
DY 0.00 0.00 0.00 0.00 0.88 0.00 2.44 -
P/NAPS 0.44 0.47 0.71 0.43 1.12 1.76 0.83 -10.02%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 -
Price 0.57 0.94 1.29 0.95 1.59 2.09 0.89 -
P/RPS 0.25 0.31 0.38 0.27 0.33 0.53 0.33 -4.51%
P/EPS 12.39 26.01 8.20 -52.39 4.76 8.18 16.56 -4.71%
EY 8.07 3.84 12.20 -1.91 21.00 12.22 6.04 4.94%
DY 0.00 0.00 0.00 0.00 0.93 0.00 2.25 -
P/NAPS 0.42 0.43 0.65 0.55 1.06 1.70 0.90 -11.91%

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