[HIAPTEK] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 79.84%
YoY- 963.7%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 833,379 824,309 725,800 820,677 856,700 1,177,957 955,764 -2.25%
PBT 18,576 20,700 14,046 53,219 -11,370 111,393 88,484 -22.88%
Tax -6,652 -5,281 -6,651 -15,225 6,971 -29,426 -26,334 -20.47%
NP 11,924 15,419 7,395 37,994 -4,399 81,967 62,150 -24.03%
-
NP to SH 11,924 16,373 8,728 37,994 -4,399 81,967 62,150 -24.03%
-
Tax Rate 35.81% 25.51% 47.35% 28.61% - 26.42% 29.76% -
Total Cost 821,455 808,890 718,405 782,683 861,099 1,095,990 893,614 -1.39%
-
Net Worth 894,300 640,682 698,884 634,306 556,344 491,016 398,979 14.38%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - 3,633 - -
Div Payout % - - - - - 4.43% - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 894,300 640,682 698,884 634,306 556,344 491,016 398,979 14.38%
NOSH 709,761 474,579 322,066 321,983 323,455 327,344 324,373 13.92%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.43% 1.87% 1.02% 4.63% -0.51% 6.96% 6.50% -
ROE 1.33% 2.56% 1.25% 5.99% -0.79% 16.69% 15.58% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 117.42 173.69 225.36 254.88 264.86 359.85 294.65 -14.20%
EPS 1.68 3.45 2.71 11.80 -1.36 25.04 19.16 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
NAPS 1.26 1.35 2.17 1.97 1.72 1.50 1.23 0.40%
Adjusted Per Share Value based on latest NOSH - 321,889
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 47.80 47.28 41.63 47.07 49.13 67.56 54.81 -2.25%
EPS 0.68 0.94 0.50 2.18 -0.25 4.70 3.56 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.5129 0.3674 0.4008 0.3638 0.3191 0.2816 0.2288 14.38%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.41 0.60 1.02 1.39 0.74 1.68 2.17 -
P/RPS 0.35 0.35 0.45 0.55 0.28 0.47 0.74 -11.72%
P/EPS 24.40 17.39 37.64 11.78 -54.41 6.71 11.33 13.62%
EY 4.10 5.75 2.66 8.49 -1.84 14.90 8.83 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 0.33 0.44 0.47 0.71 0.43 1.12 1.76 -24.32%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 -
Price 0.52 0.57 0.94 1.29 0.95 1.59 2.09 -
P/RPS 0.44 0.33 0.42 0.51 0.36 0.44 0.71 -7.65%
P/EPS 30.95 16.52 34.69 10.93 -69.85 6.35 10.91 18.96%
EY 3.23 6.05 2.88 9.15 -1.43 15.75 9.17 -15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 0.41 0.42 0.43 0.65 0.55 1.06 1.70 -21.08%

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