[HIAPTEK] YoY Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -124.57%
YoY- -106.56%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,097,884 978,694 1,062,122 1,165,958 1,464,188 1,240,212 773,832 6.00%
PBT 22,726 11,700 61,314 12,558 100,036 129,822 8,500 17.80%
Tax -6,136 -6,938 -19,060 -17,282 -28,030 -38,404 -4,012 7.33%
NP 16,590 4,762 42,254 -4,724 72,006 91,418 4,488 24.33%
-
NP to SH 19,418 6,610 42,254 -4,724 72,006 91,418 4,488 27.63%
-
Tax Rate 27.00% 59.30% 31.09% 137.62% 28.02% 29.58% 47.20% -
Total Cost 1,081,294 973,932 1,019,868 1,170,682 1,392,182 1,148,794 769,344 5.83%
-
Net Worth 483,645 680,252 621,571 566,232 448,401 385,771 315,460 7.37%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 483,645 680,252 621,571 566,232 448,401 385,771 315,460 7.37%
NOSH 360,929 320,873 322,057 323,561 327,300 324,177 325,217 1.75%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 1.51% 0.49% 3.98% -0.41% 4.92% 7.37% 0.58% -
ROE 4.01% 0.97% 6.80% -0.83% 16.06% 23.70% 1.42% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 304.18 305.01 329.79 360.35 447.35 382.57 237.94 4.17%
EPS 5.38 2.06 13.12 -1.46 22.00 28.20 1.38 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.12 1.93 1.75 1.37 1.19 0.97 5.53%
Adjusted Per Share Value based on latest NOSH - 321,434
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 63.11 56.26 61.06 67.02 84.17 71.29 44.48 6.00%
EPS 1.12 0.38 2.43 -0.27 4.14 5.26 0.26 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.391 0.3573 0.3255 0.2578 0.2218 0.1813 7.38%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.64 1.14 1.39 0.65 1.88 1.73 0.63 -
P/RPS 0.21 0.37 0.42 0.18 0.42 0.45 0.26 -3.49%
P/EPS 11.90 55.34 10.59 -44.52 8.55 6.13 45.65 -20.06%
EY 8.41 1.81 9.44 -2.25 11.70 16.30 2.19 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.72 0.37 1.37 1.45 0.65 -4.92%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 30/03/11 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 -
Price 0.60 1.09 1.44 0.64 1.60 1.90 0.79 -
P/RPS 0.20 0.36 0.44 0.18 0.36 0.50 0.33 -8.00%
P/EPS 11.15 52.91 10.98 -43.84 7.27 6.74 57.25 -23.85%
EY 8.97 1.89 9.11 -2.28 13.75 14.84 1.75 31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.75 0.37 1.17 1.60 0.81 -9.32%

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