[HIAPTEK] YoY Cumulative Quarter Result on 31-Jul-2006 [#4]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Cumulative Result
Revenue	1,159,325	1,662,034	1,281,048	1,008,250	755,995	685,848	478,203	15.88%
YoY %	-30.25%	29.74%	27.06%	33.37%	10.23%	43.42%	-	-
Horiz. %	242.43%	347.56%	267.89%	210.84%	158.09%	143.42%	100.00%	-
PBT	31,566	199,374	100,785	44,680	54,959	57,628	29,247	1.27%
YoY %	-84.17%	97.82%	125.57%	-18.70%	-4.63%	97.04%	-	-
Horiz. %	107.93%	681.69%	344.60%	152.77%	187.91%	197.04%	100.00%	-
Tax	11,795	-45,096	-29,388	-12,488	-17,045	-16,282	-8,654	-
YoY %	126.16%	-53.45%	-135.33%	26.74%	-4.69%	-88.14%	-	-
Horiz. %	-136.30%	521.10%	339.59%	144.30%	196.96%	188.14%	100.00%	-
NP	43,361	154,278	71,397	32,192	37,914	41,346	20,593	13.20%
YoY %	-71.89%	116.08%	121.78%	-15.09%	-8.30%	100.78%	-	-
Horiz. %	210.56%	749.18%	346.71%	156.32%	184.11%	200.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,361	154,278	71,397	32,192	37,914	41,346	20,593	13.20%
YoY %	-71.89%	116.08%	121.78%	-15.09%	-8.30%	100.78%	-	-
Horiz. %	210.56%	749.18%	346.71%	156.32%	184.11%	200.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-37.37%	22.62%	29.16%	27.95%	31.01%	28.25%	29.59%	-
YoY %	-265.21%	-22.43%	4.33%	-9.87%	9.77%	-4.53%	-	-
Horiz. %	-126.29%	76.44%	98.55%	94.46%	104.80%	95.47%	100.00%	-
Total Cost	1,115,964	1,507,756	1,209,651	976,058	718,081	644,502	457,610	16.00%
YoY %	-25.99%	24.64%	23.93%	35.93%	11.42%	40.84%	-	-
Horiz. %	243.87%	329.48%	264.34%	213.29%	156.92%	140.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	602,789	575,431	409,679	338,189	314,041	278,292	62,422	45.87%
YoY %	4.75%	40.46%	21.14%	7.69%	12.85%	345.82%	-	-
Horiz. %	965.67%	921.84%	656.31%	541.78%	503.09%	445.82%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	4,835	13,437	8,128	8,129	8,178	7,996	-	-
YoY %	-64.02%	65.32%	-0.01%	-0.60%	2.28%	0.00%	-	-
Horiz. %	60.47%	168.05%	101.65%	101.66%	102.28%	100.00%	-	-
Div Payout %	11.15%	8.71%	11.39%	25.25%	21.57%	19.34%	-	-
YoY %	28.01%	-23.53%	-54.89%	17.06%	11.53%	0.00%	-	-
Horiz. %	57.65%	45.04%	58.89%	130.56%	111.53%	100.00%	-	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	602,789	575,431	409,679	338,189	314,041	278,292	62,422	45.87%
YoY %	4.75%	40.46%	21.14%	7.69%	12.85%	345.82%	-	-
Horiz. %	965.67%	921.84%	656.31%	541.78%	503.09%	445.82%	100.00%	-
NOSH	322,347	326,949	325,142	325,181	327,126	319,875	65,023	30.54%
YoY %	-1.41%	0.56%	-0.01%	-0.59%	2.27%	391.94%	-	-
Horiz. %	495.74%	502.82%	500.04%	500.10%	503.09%	491.94%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	3.74%	9.28%	5.57%	3.19%	5.02%	6.03%	4.31%	-
YoY %	-59.70%	66.61%	74.61%	-36.45%	-16.75%	39.91%	-	-
Horiz. %	86.77%	215.31%	129.23%	74.01%	116.47%	139.91%	100.00%	-
ROE	7.19%	26.81%	17.43%	9.52%	12.07%	14.86%	32.99%	-
YoY %	-73.18%	53.82%	83.09%	-21.13%	-18.78%	-54.96%	-	-
Horiz. %	21.79%	81.27%	52.83%	28.86%	36.59%	45.04%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	359.65	508.35	394.00	310.06	231.10	214.41	735.43	-11.22%
YoY %	-29.25%	29.02%	27.07%	34.17%	7.78%	-70.85%	-	-
Horiz. %	48.90%	69.12%	53.57%	42.16%	31.42%	29.15%	100.00%	-
EPS	13.45	47.19	21.96	9.89	11.59	12.93	31.67	-13.29%
YoY %	-71.50%	114.89%	122.04%	-14.67%	-10.36%	-59.17%	-	-
Horiz. %	42.47%	149.01%	69.34%	31.23%	36.60%	40.83%	100.00%	-
DPS	1.50	4.11	2.50	2.50	2.50	2.50	0.00	-
YoY %	-63.50%	64.40%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	164.40%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.87	1.76	1.26	1.04	0.96	0.87	0.96	11.74%
YoY %	6.25%	39.68%	21.15%	8.33%	10.34%	-9.38%	-	-
Horiz. %	194.79%	183.33%	131.25%	108.33%	100.00%	90.62%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 325,127
RPS	66.49	95.32	73.47	57.83	43.36	39.33	27.43	15.88%
YoY %	-30.25%	29.74%	27.04%	33.37%	10.25%	43.38%	-	-
Horiz. %	242.40%	347.50%	267.85%	210.83%	158.08%	143.38%	100.00%	-
EPS	2.49	8.85	4.09	1.85	2.17	2.37	1.18	13.24%
YoY %	-71.86%	116.38%	121.08%	-14.75%	-8.44%	100.85%	-	-
Horiz. %	211.02%	750.00%	346.61%	156.78%	183.90%	200.85%	100.00%	-
DPS	0.28	0.77	0.47	0.47	0.47	0.46	0.00	-
YoY %	-63.64%	63.83%	0.00%	0.00%	2.17%	0.00%	-	-
Horiz. %	60.87%	167.39%	102.17%	102.17%	102.17%	100.00%	-	-
NAPS	0.3457	0.33	0.235	0.194	0.1801	0.1596	0.0358	45.87%
YoY %	4.76%	40.43%	21.13%	7.72%	12.84%	345.81%	-	-
Horiz. %	965.64%	921.79%	656.42%	541.90%	503.07%	445.81%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-	-
Price	1.00	1.58	2.38	0.82	1.27	1.02	0.00	-
P/RPS	0.28	0.31	0.60	0.26	0.55	0.48	0.00	-
YoY %	-9.68%	-48.33%	130.77%	-52.73%	14.58%	0.00%	-	-
Horiz. %	58.33%	64.58%	125.00%	54.17%	114.58%	100.00%	-	-
P/EPS	7.43	3.35	10.84	8.28	10.96	7.89	0.00	-
YoY %	121.79%	-69.10%	30.92%	-24.45%	38.91%	0.00%	-	-
Horiz. %	94.17%	42.46%	137.39%	104.94%	138.91%	100.00%	-	-
EY	13.45	29.87	9.23	12.07	9.13	12.67	0.00	-
YoY %	-54.97%	223.62%	-23.53%	32.20%	-27.94%	0.00%	-	-
Horiz. %	106.16%	235.75%	72.85%	95.26%	72.06%	100.00%	-	-
DY	1.50	2.60	1.05	3.05	1.97	2.45	0.00	-
YoY %	-42.31%	147.62%	-65.57%	54.82%	-19.59%	0.00%	-	-
Horiz. %	61.22%	106.12%	42.86%	124.49%	80.41%	100.00%	-	-
P/NAPS	0.53	0.90	1.89	0.79	1.32	1.17	0.00	-
YoY %	-41.11%	-52.38%	139.24%	-40.15%	12.82%	0.00%	-	-
Horiz. %	45.30%	76.92%	161.54%	67.52%	112.82%	100.00%	-	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	29/09/08	27/09/07	19/09/06	27/09/05	14/09/04	24/09/03	-
Price	1.11	1.07	1.83	0.88	0.98	1.07	0.71	-
P/RPS	0.31	0.21	0.46	0.28	0.42	0.50	0.10	20.73%
YoY %	47.62%	-54.35%	64.29%	-33.33%	-16.00%	400.00%	-	-
Horiz. %	310.00%	210.00%	460.00%	280.00%	420.00%	500.00%	100.00%	-
P/EPS	8.25	2.27	8.33	8.89	8.46	8.28	2.24	24.24%
YoY %	263.44%	-72.75%	-6.30%	5.08%	2.17%	269.64%	-	-
Horiz. %	368.30%	101.34%	371.87%	396.88%	377.68%	369.64%	100.00%	-
EY	12.12	44.10	12.00	11.25	11.83	12.08	44.61	-19.50%
YoY %	-72.52%	267.50%	6.67%	-4.90%	-2.07%	-72.92%	-	-
Horiz. %	27.17%	98.86%	26.90%	25.22%	26.52%	27.08%	100.00%	-
DY	1.35	3.84	1.37	2.84	2.55	2.34	0.00	-
YoY %	-64.84%	180.29%	-51.76%	11.37%	8.97%	0.00%	-	-
Horiz. %	57.69%	164.10%	58.55%	121.37%	108.97%	100.00%	-	-
P/NAPS	0.59	0.61	1.45	0.85	1.02	1.23	0.74	-3.70%
YoY %	-3.28%	-57.93%	70.59%	-16.67%	-17.07%	66.22%	-	-
Horiz. %	79.73%	82.43%	195.95%	114.86%	137.84%	166.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos