[HIAPTEK] YoY Cumulative Quarter Result on 31-Jul-2009 [#4]

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Cumulative Result
Revenue	1,115,888	1,000,363	1,065,313	1,159,325	1,662,034	1,281,048	1,008,250	1.70%
YoY %	11.55%	-6.10%	-8.11%	-30.25%	29.74%	27.06%	-	-
Horiz. %	110.68%	99.22%	105.66%	114.98%	164.84%	127.06%	100.00%	-
PBT	20,941	25,375	67,655	31,566	199,374	100,785	44,680	-11.85%
YoY %	-17.47%	-62.49%	114.33%	-84.17%	97.82%	125.57%	-	-
Horiz. %	46.87%	56.79%	151.42%	70.65%	446.23%	225.57%	100.00%	-
Tax	-5,316	163	-17,147	11,795	-45,096	-29,388	-12,488	-13.25%
YoY %	-3,361.35%	100.95%	-245.38%	126.16%	-53.45%	-135.33%	-	-
Horiz. %	42.57%	-1.31%	137.31%	-94.45%	361.11%	235.33%	100.00%	-
NP	15,625	25,538	50,508	43,361	154,278	71,397	32,192	-11.34%
YoY %	-38.82%	-49.44%	16.48%	-71.89%	116.08%	121.78%	-	-
Horiz. %	48.54%	79.33%	156.90%	134.69%	479.24%	221.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,579	27,420	50,677	43,361	154,278	71,397	32,192	-10.46%
YoY %	-39.54%	-45.89%	16.87%	-71.89%	116.08%	121.78%	-	-
Horiz. %	51.50%	85.18%	157.42%	134.69%	479.24%	221.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	-0.64%	25.34%	-37.37%	22.62%	29.16%	27.95%	-
YoY %	4,067.19%	-102.53%	167.81%	-265.21%	-22.43%	4.33%	-	-
Horiz. %	90.84%	-2.29%	90.66%	-133.70%	80.93%	104.33%	100.00%	-
Total Cost	1,100,263	974,825	1,014,805	1,115,964	1,507,756	1,209,651	976,058	2.01%
YoY %	12.87%	-3.94%	-9.06%	-25.99%	24.64%	23.93%	-	-
Horiz. %	112.73%	99.87%	103.97%	114.33%	154.47%	123.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	668,508	717,683	682,561	602,789	575,431	409,679	338,189	12.01%
YoY %	-6.85%	5.15%	13.23%	4.75%	40.46%	21.14%	-	-
Horiz. %	197.67%	212.21%	201.83%	178.24%	170.15%	121.14%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Dividend
Div	3,208	4,827	4,829	4,835	13,437	8,128	8,129	-14.34%
YoY %	-33.54%	-0.04%	-0.12%	-64.02%	65.32%	-0.01%	-	-
Horiz. %	39.46%	59.38%	59.40%	59.48%	165.30%	99.99%	100.00%	-
Div Payout %	19.35%	17.61%	9.53%	11.15%	8.71%	11.39%	25.25%	-
YoY %	9.88%	84.78%	-14.53%	28.01%	-23.53%	-54.89%	-	-
Horiz. %	76.63%	69.74%	37.74%	44.16%	34.50%	45.11%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Equity
Net Worth	668,508	717,683	682,561	602,789	575,431	409,679	338,189	12.01%
YoY %	-6.85%	5.15%	13.23%	4.75%	40.46%	21.14%	-	-
Horiz. %	197.67%	212.21%	201.83%	178.24%	170.15%	121.14%	100.00%	-
NOSH	534,806	321,830	321,963	322,347	326,949	325,142	325,181	8.63%
YoY %	66.18%	-0.04%	-0.12%	-1.41%	0.56%	-0.01%	-	-
Horiz. %	164.46%	98.97%	99.01%	99.13%	100.54%	99.99%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Ratio Analysis
NP Margin	1.40%	2.55%	4.74%	3.74%	9.28%	5.57%	3.19%	-
YoY %	-45.10%	-46.20%	26.74%	-59.70%	66.61%	74.61%	-	-
Horiz. %	43.89%	79.94%	148.59%	117.24%	290.91%	174.61%	100.00%	-
ROE	2.48%	3.82%	7.42%	7.19%	26.81%	17.43%	9.52%	-
YoY %	-35.08%	-48.52%	3.20%	-73.18%	53.82%	83.09%	-	-
Horiz. %	26.05%	40.13%	77.94%	75.53%	281.62%	183.09%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Per Share
RPS	208.65	310.83	330.88	359.65	508.35	394.00	310.06	-6.38%
YoY %	-32.87%	-6.06%	-8.00%	-29.25%	29.02%	27.07%	-	-
Horiz. %	67.29%	100.25%	106.71%	115.99%	163.95%	127.07%	100.00%	-
EPS	3.10	8.52	15.74	13.45	47.19	21.96	9.89	-17.56%
YoY %	-63.62%	-45.87%	17.03%	-71.50%	114.89%	122.04%	-	-
Horiz. %	31.34%	86.15%	159.15%	136.00%	477.15%	222.04%	100.00%	-
DPS	0.60	1.50	1.50	1.50	4.11	2.50	2.50	-21.15%
YoY %	-60.00%	0.00%	0.00%	-63.50%	64.40%	0.00%	-	-
Horiz. %	24.00%	60.00%	60.00%	60.00%	164.40%	100.00%	100.00%	-
NAPS	1.25	2.23	2.12	1.87	1.76	1.26	1.04	3.10%
YoY %	-43.95%	5.19%	13.37%	6.25%	39.68%	21.15%	-	-
Horiz. %	120.19%	214.42%	203.85%	179.81%	169.23%	121.15%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 322,009
RPS	64.00	57.37	61.10	66.49	95.32	73.47	57.83	1.70%
YoY %	11.56%	-6.10%	-8.11%	-30.25%	29.74%	27.04%	-	-
Horiz. %	110.67%	99.20%	105.65%	114.97%	164.83%	127.04%	100.00%	-
EPS	0.95	1.57	2.91	2.49	8.85	4.09	1.85	-10.50%
YoY %	-39.49%	-46.05%	16.87%	-71.86%	116.38%	121.08%	-	-
Horiz. %	51.35%	84.86%	157.30%	134.59%	478.38%	221.08%	100.00%	-
DPS	0.18	0.28	0.28	0.28	0.77	0.47	0.47	-14.76%
YoY %	-35.71%	0.00%	0.00%	-63.64%	63.83%	0.00%	-	-
Horiz. %	38.30%	59.57%	59.57%	59.57%	163.83%	100.00%	100.00%	-
NAPS	0.3834	0.4116	0.3915	0.3457	0.33	0.235	0.194	12.01%
YoY %	-6.85%	5.13%	13.25%	4.76%	40.43%	21.13%	-	-
Horiz. %	197.63%	212.16%	201.80%	178.20%	170.10%	121.13%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	-
Price	0.56	0.97	1.26	1.00	1.58	2.38	0.82	-
P/RPS	0.27	0.31	0.38	0.28	0.31	0.60	0.26	0.63%
YoY %	-12.90%	-18.42%	35.71%	-9.68%	-48.33%	130.77%	-	-
Horiz. %	103.85%	119.23%	146.15%	107.69%	119.23%	230.77%	100.00%	-
P/EPS	18.06	11.38	8.01	7.43	3.35	10.84	8.28	13.86%
YoY %	58.70%	42.07%	7.81%	121.79%	-69.10%	30.92%	-	-
Horiz. %	218.12%	137.44%	96.74%	89.73%	40.46%	130.92%	100.00%	-
EY	5.54	8.78	12.49	13.45	29.87	9.23	12.07	-12.16%
YoY %	-36.90%	-29.70%	-7.14%	-54.97%	223.62%	-23.53%	-	-
Horiz. %	45.90%	72.74%	103.48%	111.43%	247.47%	76.47%	100.00%	-
DY	1.07	1.55	1.19	1.50	2.60	1.05	3.05	-16.00%
YoY %	-30.97%	30.25%	-20.67%	-42.31%	147.62%	-65.57%	-	-
Horiz. %	35.08%	50.82%	39.02%	49.18%	85.25%	34.43%	100.00%	-
P/NAPS	0.45	0.43	0.59	0.53	0.90	1.89	0.79	-8.94%
YoY %	4.65%	-27.12%	11.32%	-41.11%	-52.38%	139.24%	-	-
Horiz. %	56.96%	54.43%	74.68%	67.09%	113.92%	239.24%	100.00%	-

	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	28/09/12	29/09/11	30/09/10	29/09/09	29/09/08	27/09/07	19/09/06	-
Price	0.50	0.80	1.31	1.11	1.07	1.83	0.88	-
P/RPS	0.24	0.26	0.40	0.31	0.21	0.46	0.28	-2.53%
YoY %	-7.69%	-35.00%	29.03%	47.62%	-54.35%	64.29%	-	-
Horiz. %	85.71%	92.86%	142.86%	110.71%	75.00%	164.29%	100.00%	-
P/EPS	16.13	9.39	8.32	8.25	2.27	8.33	8.89	10.42%
YoY %	71.78%	12.86%	0.85%	263.44%	-72.75%	-6.30%	-	-
Horiz. %	181.44%	105.62%	93.59%	92.80%	25.53%	93.70%	100.00%	-
EY	6.20	10.65	12.02	12.12	44.10	12.00	11.25	-9.44%
YoY %	-41.78%	-11.40%	-0.83%	-72.52%	267.50%	6.67%	-	-
Horiz. %	55.11%	94.67%	106.84%	107.73%	392.00%	106.67%	100.00%	-
DY	1.20	1.87	1.15	1.35	3.84	1.37	2.84	-13.36%
YoY %	-35.83%	62.61%	-14.81%	-64.84%	180.29%	-51.76%	-	-
Horiz. %	42.25%	65.85%	40.49%	47.54%	135.21%	48.24%	100.00%	-
P/NAPS	0.40	0.36	0.62	0.59	0.61	1.45	0.85	-11.79%
YoY %	11.11%	-41.94%	5.08%	-3.28%	-57.93%	70.59%	-	-
Horiz. %	47.06%	42.35%	72.94%	69.41%	71.76%	170.59%	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