[HIAPTEK] YoY Cumulative Quarter Result on 30-Apr-2003 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 666,433 591,031 512,666 355,031 0 -
PBT 17,982 49,147 41,404 23,280 0 -
Tax -4,874 -15,596 -11,860 -6,999 0 -
NP 13,108 33,551 29,544 16,281 0 -
-
NP to SH 13,108 33,551 29,544 16,281 0 -
-
Tax Rate 27.10% 31.73% 28.64% 30.06% - -
Total Cost 653,325 557,480 483,122 338,750 0 -
-
Net Worth 322,007 310,960 269,735 15,982 0 -
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 4,878 4,909 4,760 - - -
Div Payout % 37.22% 14.63% 16.11% - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 322,007 310,960 269,735 15,982 0 -
NOSH 325,260 327,326 317,336 17,371 0 -
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 1.97% 5.68% 5.76% 4.59% 0.00% -
ROE 4.07% 10.79% 10.95% 101.87% 0.00% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 204.89 180.56 161.55 2,043.70 0.00 -
EPS 4.03 10.25 9.31 93.72 0.00 -
DPS 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.99 0.95 0.85 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,903
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 38.31 33.98 29.47 20.41 0.00 -
EPS 0.75 1.93 1.70 0.94 0.00 -
DPS 0.28 0.28 0.27 0.00 0.00 -
NAPS 0.1851 0.1788 0.1551 0.0092 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/04/06 29/04/05 30/04/04 - - -
Price 0.82 1.50 1.09 0.00 0.00 -
P/RPS 0.40 0.83 0.67 0.00 0.00 -
P/EPS 20.35 14.63 11.71 0.00 0.00 -
EY 4.91 6.83 8.54 0.00 0.00 -
DY 1.83 1.00 1.38 0.00 0.00 -
P/NAPS 0.83 1.58 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 29/06/06 21/06/05 15/06/04 27/08/03 - -
Price 0.89 1.35 1.04 0.00 0.00 -
P/RPS 0.43 0.75 0.64 0.00 0.00 -
P/EPS 22.08 13.17 11.17 0.00 0.00 -
EY 4.53 7.59 8.95 0.00 0.00 -
DY 1.69 1.11 1.44 0.00 0.00 -
P/NAPS 0.90 1.42 1.22 0.00 0.00 -

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