[HIAPTEK] YoY Cumulative Quarter Result on 30-Apr-2005 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 43.3%
YoY- 13.56%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 1,177,957 955,764 666,433 591,031 512,666 355,031 0 -
PBT 111,393 88,484 17,982 49,147 41,404 23,280 0 -
Tax -29,426 -26,334 -4,874 -15,596 -11,860 -6,999 0 -
NP 81,967 62,150 13,108 33,551 29,544 16,281 0 -
-
NP to SH 81,967 62,150 13,108 33,551 29,544 16,281 0 -
-
Tax Rate 26.42% 29.76% 27.10% 31.73% 28.64% 30.06% - -
Total Cost 1,095,990 893,614 653,325 557,480 483,122 338,750 0 -
-
Net Worth 491,016 398,979 322,007 310,960 269,735 15,982 0 -
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 3,633 - 4,878 4,909 4,760 - - -
Div Payout % 4.43% - 37.22% 14.63% 16.11% - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 491,016 398,979 322,007 310,960 269,735 15,982 0 -
NOSH 327,344 324,373 325,260 327,326 317,336 17,371 0 -
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 6.96% 6.50% 1.97% 5.68% 5.76% 4.59% 0.00% -
ROE 16.69% 15.58% 4.07% 10.79% 10.95% 101.87% 0.00% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 359.85 294.65 204.89 180.56 161.55 2,043.70 0.00 -
EPS 25.04 19.16 4.03 10.25 9.31 93.72 0.00 -
DPS 1.11 0.00 1.50 1.50 1.50 0.00 0.00 -
NAPS 1.50 1.23 0.99 0.95 0.85 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,032
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 67.71 54.94 38.31 33.98 29.47 20.41 0.00 -
EPS 4.71 3.57 0.75 1.93 1.70 0.94 0.00 -
DPS 0.21 0.00 0.28 0.28 0.27 0.00 0.00 -
NAPS 0.2823 0.2294 0.1851 0.1788 0.1551 0.0092 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 - - -
Price 1.68 2.17 0.82 1.50 1.09 0.00 0.00 -
P/RPS 0.47 0.74 0.40 0.83 0.67 0.00 0.00 -
P/EPS 6.71 11.33 20.35 14.63 11.71 0.00 0.00 -
EY 14.90 8.83 4.91 6.83 8.54 0.00 0.00 -
DY 0.66 0.00 1.83 1.00 1.38 0.00 0.00 -
P/NAPS 1.12 1.76 0.83 1.58 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 27/08/03 - -
Price 1.59 2.09 0.89 1.35 1.04 0.00 0.00 -
P/RPS 0.44 0.71 0.43 0.75 0.64 0.00 0.00 -
P/EPS 6.35 10.91 22.08 13.17 11.17 0.00 0.00 -
EY 15.75 9.17 4.53 7.59 8.95 0.00 0.00 -
DY 0.70 0.00 1.69 1.11 1.44 0.00 0.00 -
P/NAPS 1.06 1.70 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