[HIAPTEK] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 0.36%
YoY- 1936.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 1,062,122 1,165,958 1,464,188 1,240,212 773,832 789,890 543,040 11.81%
PBT 61,314 12,558 100,036 129,822 8,500 69,118 39,716 7.49%
Tax -19,060 -17,282 -28,030 -38,404 -4,012 -22,292 -11,792 8.32%
NP 42,254 -4,724 72,006 91,418 4,488 46,826 27,924 7.14%
-
NP to SH 42,254 -4,724 72,006 91,418 4,488 46,826 27,924 7.14%
-
Tax Rate 31.09% 137.62% 28.02% 29.58% 47.20% 32.25% 29.69% -
Total Cost 1,019,868 1,170,682 1,392,182 1,148,794 769,344 743,064 515,116 12.04%
-
Net Worth 621,571 566,232 448,401 385,771 315,460 307,807 249,879 16.38%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - 9,370 -
Div Payout % - - - - - - 33.56% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 621,571 566,232 448,401 385,771 315,460 307,807 249,879 16.38%
NOSH 322,057 323,561 327,300 324,177 325,217 327,454 312,349 0.51%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 3.98% -0.41% 4.92% 7.37% 0.58% 5.93% 5.14% -
ROE 6.80% -0.83% 16.06% 23.70% 1.42% 15.21% 11.17% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 329.79 360.35 447.35 382.57 237.94 241.22 173.86 11.24%
EPS 13.12 -1.46 22.00 28.20 1.38 14.30 8.94 6.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.93 1.75 1.37 1.19 0.97 0.94 0.80 15.79%
Adjusted Per Share Value based on latest NOSH - 324,413
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 61.06 67.02 84.17 71.29 44.48 45.41 31.22 11.81%
EPS 2.43 -0.27 4.14 5.26 0.26 2.69 1.61 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.3573 0.3255 0.2578 0.2218 0.1813 0.1769 0.1436 16.39%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.39 0.65 1.88 1.73 0.63 1.54 0.99 -
P/RPS 0.42 0.18 0.42 0.45 0.26 0.64 0.57 -4.95%
P/EPS 10.59 -44.52 8.55 6.13 45.65 10.77 11.07 -0.73%
EY 9.44 -2.25 11.70 16.30 2.19 9.29 9.03 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.03 -
P/NAPS 0.72 0.37 1.37 1.45 0.65 1.64 1.24 -8.65%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 24/03/05 30/03/04 -
Price 1.44 0.64 1.60 1.90 0.79 1.41 1.10 -
P/RPS 0.44 0.18 0.36 0.50 0.33 0.58 0.63 -5.80%
P/EPS 10.98 -43.84 7.27 6.74 57.25 9.86 12.30 -1.87%
EY 9.11 -2.28 13.75 14.84 1.75 10.14 8.13 1.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.75 0.37 1.17 1.60 0.81 1.50 1.38 -9.65%

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