[HIAPTEK] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 182.96%
YoY- 187.28%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 1,118,540 1,262,772 1,206,064 1,103,640 737,720 837,508 591,208 11.20%
PBT 94,244 62,488 69,796 128,512 39,116 80,048 42,684 14.09%
Tax -25,568 -43,264 -17,200 -37,420 -7,408 -24,912 -13,464 11.26%
NP 68,676 19,224 52,596 91,092 31,708 55,136 29,220 15.29%
-
NP to SH 68,676 19,224 52,596 91,092 31,708 55,136 29,220 15.29%
-
Tax Rate 27.13% 69.24% 24.64% 29.12% 18.94% 31.12% 31.54% -
Total Cost 1,049,864 1,243,548 1,153,468 1,012,548 706,012 782,372 561,988 10.96%
-
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 618,470 574,139 425,216 360,085 319,689 297,943 234,591 17.51%
NOSH 322,120 322,550 327,089 324,401 326,213 327,410 296,951 1.36%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.14% 1.52% 4.36% 8.25% 4.30% 6.58% 4.94% -
ROE 11.10% 3.35% 12.37% 25.30% 9.92% 18.51% 12.46% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 347.24 391.50 368.73 340.21 226.15 255.80 199.09 9.70%
EPS 21.32 5.96 16.08 28.08 9.72 16.84 9.84 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.78 1.30 1.11 0.98 0.91 0.79 15.93%
Adjusted Per Share Value based on latest NOSH - 324,401
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 64.30 72.59 69.33 63.44 42.41 48.14 33.99 11.19%
EPS 3.95 1.11 3.02 5.24 1.82 3.17 1.68 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3555 0.33 0.2444 0.207 0.1838 0.1713 0.1349 17.50%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 1.38 0.68 1.76 1.18 0.88 1.14 0.76 -
P/RPS 0.40 0.17 0.48 0.35 0.39 0.45 0.38 0.85%
P/EPS 6.47 11.41 10.95 4.20 9.05 6.77 7.72 -2.89%
EY 15.45 8.76 9.14 23.80 11.05 14.77 12.95 2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.38 1.35 1.06 0.90 1.25 0.96 -4.67%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 16/12/09 03/12/08 13/12/07 15/12/06 12/12/05 14/12/04 16/12/03 -
Price 1.44 0.64 1.75 1.32 0.69 1.36 0.75 -
P/RPS 0.41 0.16 0.47 0.39 0.31 0.53 0.38 1.27%
P/EPS 6.75 10.74 10.88 4.70 7.10 8.08 7.62 -1.99%
EY 14.81 9.31 9.19 21.27 14.09 12.38 13.12 2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.36 1.35 1.19 0.70 1.49 0.95 -3.85%

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