[HIAPTEK] YoY Cumulative Quarter Result on 31-Jan-2011 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 386.15%
YoY- -84.36%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 529,580 554,030 548,942 489,347 531,061 582,979 732,094 -5.24%
PBT 29,309 6,425 11,363 5,850 30,657 6,279 50,018 -8.51%
Tax -7,969 -3,625 -3,068 -3,469 -9,530 -8,641 -14,015 -8.97%
NP 21,340 2,800 8,295 2,381 21,127 -2,362 36,003 -8.34%
-
NP to SH 21,340 2,800 9,709 3,305 21,127 -2,362 36,003 -8.34%
-
Tax Rate 27.19% 56.42% 27.00% 59.30% 31.09% 137.62% 28.02% -
Total Cost 508,240 551,230 540,647 486,966 509,934 585,341 696,091 -5.10%
-
Net Worth 928,750 874,999 483,645 680,252 621,571 566,232 448,401 12.89%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 928,750 874,999 483,645 680,252 621,571 566,232 448,401 12.89%
NOSH 708,970 699,999 360,929 320,873 322,057 323,561 327,300 13.73%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 4.03% 0.51% 1.51% 0.49% 3.98% -0.41% 4.92% -
ROE 2.30% 0.32% 2.01% 0.49% 3.40% -0.42% 8.03% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 74.70 79.15 152.09 152.50 164.90 180.18 223.68 -16.69%
EPS 3.01 0.40 2.69 1.03 6.56 -0.73 11.00 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.34 2.12 1.93 1.75 1.37 -0.74%
Adjusted Per Share Value based on latest NOSH - 320,863
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 30.44 31.85 31.56 28.13 30.53 33.51 42.08 -5.24%
EPS 1.23 0.16 0.56 0.19 1.21 -0.14 2.07 -8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5339 0.503 0.278 0.391 0.3573 0.3255 0.2578 12.88%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.735 0.42 0.64 1.14 1.39 0.65 1.88 -
P/RPS 0.98 0.53 0.42 0.75 0.84 0.36 0.84 2.60%
P/EPS 24.42 105.00 23.79 110.68 21.19 -89.04 17.09 6.12%
EY 4.10 0.95 4.20 0.90 4.72 -1.12 5.85 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.48 0.54 0.72 0.37 1.37 -13.84%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 25/03/13 29/03/12 30/03/11 30/03/10 30/03/09 24/03/08 -
Price 0.725 0.405 0.60 1.09 1.44 0.64 1.60 -
P/RPS 0.97 0.51 0.39 0.71 0.87 0.36 0.72 5.08%
P/EPS 24.09 101.25 22.30 105.83 21.95 -87.67 14.55 8.75%
EY 4.15 0.99 4.48 0.94 4.56 -1.14 6.88 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.45 0.51 0.75 0.37 1.17 -11.81%

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