[HIAPTEK] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
26-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -156.86%
YoY- -115.18%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,121,944 1,096,504 1,184,934 1,217,144 1,059,160 1,108,060 1,097,884 0.36%
PBT 114,108 45,736 -109,910 6,080 58,618 12,850 22,726 30.82%
Tax -21,490 -40,204 -10,880 -12,566 -15,938 -7,250 -6,136 23.20%
NP 92,618 5,532 -120,790 -6,486 42,680 5,600 16,590 33.15%
-
NP to SH 93,172 5,892 -120,050 -6,478 42,680 5,600 19,418 29.84%
-
Tax Rate 18.83% 87.90% - 206.68% 27.19% 56.42% 27.00% -
Total Cost 1,029,326 1,090,972 1,305,724 1,223,630 1,016,480 1,102,460 1,081,294 -0.81%
-
Net Worth 854,899 909,417 812,690 957,304 928,750 874,999 483,645 9.94%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 854,899 909,417 812,690 957,304 928,750 874,999 483,645 9.94%
NOSH 1,329,668 1,280,869 712,885 719,777 708,970 699,999 360,929 24.25%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 8.26% 0.50% -10.19% -0.53% 4.03% 0.51% 1.51% -
ROE 10.90% 0.65% -14.77% -0.68% 4.60% 0.64% 4.01% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 85.30 85.61 166.22 169.10 149.39 158.29 304.18 -19.08%
EPS 7.10 0.46 -16.84 -0.90 6.02 0.80 5.38 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.71 1.14 1.33 1.31 1.25 1.34 -11.34%
Adjusted Per Share Value based on latest NOSH - 716,117
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 64.49 63.03 68.12 69.97 60.89 63.70 63.11 0.36%
EPS 5.36 0.34 -6.90 -0.37 2.45 0.32 1.12 29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4914 0.5228 0.4672 0.5503 0.5339 0.503 0.278 9.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.50 0.295 0.205 0.59 0.735 0.42 0.64 -
P/RPS 0.59 0.34 0.12 0.35 0.49 0.27 0.21 18.76%
P/EPS 7.06 64.13 -1.22 -65.56 12.21 52.50 11.90 -8.32%
EY 14.17 1.56 -82.15 -1.53 8.19 1.90 8.41 9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.18 0.44 0.56 0.34 0.48 8.18%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 23/03/17 25/03/16 26/03/15 27/03/14 25/03/13 29/03/12 -
Price 0.42 0.375 0.305 0.525 0.725 0.405 0.60 -
P/RPS 0.49 0.44 0.18 0.31 0.49 0.26 0.20 16.09%
P/EPS 5.93 81.52 -1.81 -58.33 12.04 50.63 11.15 -9.98%
EY 16.87 1.23 -55.21 -1.71 8.30 1.98 8.97 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.27 0.39 0.55 0.32 0.45 6.31%

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