[HIAPTEK] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -93.13%
YoY- -1406.88%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,313,404 1,033,960 1,116,492 1,269,492 1,229,824 1,081,784 1,092,156 3.12%
PBT 55,932 92,156 21,496 -143,208 19,944 68,340 9,192 35.09%
Tax -16,124 -28,552 -26,036 -5,640 -8,556 -12,100 -5,136 20.99%
NP 39,808 63,604 -4,540 -148,848 11,388 56,240 4,056 46.29%
-
NP to SH 41,272 64,152 -3,832 -148,880 11,392 56,240 4,056 47.18%
-
Tax Rate 28.83% 30.98% 121.12% - 42.90% 17.71% 55.87% -
Total Cost 1,273,596 970,356 1,121,032 1,418,340 1,218,436 1,025,544 1,088,100 2.65%
-
Net Worth 990,862 821,458 971,685 834,241 954,080 918,492 905,357 1.51%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 990,862 821,458 971,685 834,241 954,080 918,492 905,357 1.51%
NOSH 1,344,198 1,303,902 1,368,571 713,026 711,999 706,532 724,285 10.85%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 3.03% 6.15% -0.41% -11.73% 0.93% 5.20% 0.37% -
ROE 4.17% 7.81% -0.39% -17.85% 1.19% 6.12% 0.45% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 83.51 79.30 81.58 178.04 172.73 153.11 150.79 -9.37%
EPS 3.08 4.92 -0.28 -20.88 1.60 7.96 0.56 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.71 1.17 1.34 1.30 1.25 -10.78%
Adjusted Per Share Value based on latest NOSH - 713,026
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 75.50 59.44 64.18 72.98 70.70 62.19 62.78 3.12%
EPS 2.37 3.69 -0.22 -8.56 0.65 3.23 0.23 47.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5696 0.4722 0.5586 0.4796 0.5484 0.528 0.5204 1.51%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.34 0.425 0.345 0.295 0.74 0.72 0.50 -
P/RPS 0.41 0.54 0.42 0.17 0.43 0.47 0.33 3.68%
P/EPS 12.96 8.64 -123.21 -1.41 46.25 9.05 89.29 -27.49%
EY 7.72 11.58 -0.81 -70.78 2.16 11.06 1.12 37.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.49 0.25 0.55 0.55 0.40 5.12%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 14/12/18 15/12/17 15/12/16 15/12/15 17/12/14 17/12/13 12/12/12 -
Price 0.295 0.42 0.30 0.265 0.55 0.745 0.47 -
P/RPS 0.35 0.53 0.37 0.15 0.32 0.49 0.31 2.04%
P/EPS 11.24 8.54 -107.14 -1.27 34.38 9.36 83.93 -28.46%
EY 8.90 11.71 -0.93 -78.79 2.91 10.68 1.19 39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.42 0.23 0.41 0.57 0.38 3.60%

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