[HIAPTEK] YoY Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 1.26%
YoY- -39.54%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 1,257,619 1,110,490 1,107,318 1,115,888 1,000,363 1,065,313 1,159,325 1.36%
PBT -66,460 49,851 34,228 20,941 25,375 67,655 31,566 -
Tax -10,346 -4,286 -9,936 -5,316 163 -17,147 11,795 -
NP -76,806 45,565 24,292 15,625 25,538 50,508 43,361 -
-
NP to SH -77,089 45,565 24,292 16,579 27,420 50,677 43,361 -
-
Tax Rate - 8.60% 29.03% 25.39% -0.64% 25.34% -37.37% -
Total Cost 1,334,425 1,064,925 1,083,026 1,100,263 974,825 1,014,805 1,115,964 3.02%
-
Net Worth 864,372 951,045 906,523 668,508 717,683 682,561 602,789 6.18%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 2,125 4,258 4,249 3,208 4,827 4,829 4,835 -12.79%
Div Payout % 0.00% 9.35% 17.49% 19.35% 17.61% 9.53% 11.15% -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 864,372 951,045 906,523 668,508 717,683 682,561 602,789 6.18%
NOSH 708,501 709,735 708,221 534,806 321,830 321,963 322,347 14.01%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -6.11% 4.10% 2.19% 1.40% 2.55% 4.74% 3.74% -
ROE -8.92% 4.79% 2.68% 2.48% 3.82% 7.42% 7.19% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 177.50 156.47 156.35 208.65 310.83 330.88 359.65 -11.09%
EPS -10.88 6.42 3.43 3.10 8.52 15.74 13.45 -
DPS 0.30 0.60 0.60 0.60 1.50 1.50 1.50 -23.51%
NAPS 1.22 1.34 1.28 1.25 2.23 2.12 1.87 -6.86%
Adjusted Per Share Value based on latest NOSH - 686,666
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 72.29 63.84 63.65 64.15 57.51 61.24 66.64 1.36%
EPS -4.43 2.62 1.40 0.95 1.58 2.91 2.49 -
DPS 0.12 0.24 0.24 0.18 0.28 0.28 0.28 -13.16%
NAPS 0.4969 0.5467 0.5211 0.3843 0.4126 0.3924 0.3465 6.18%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.37 0.765 0.565 0.56 0.97 1.26 1.00 -
P/RPS 0.21 0.49 0.36 0.27 0.31 0.38 0.28 -4.67%
P/EPS -3.40 11.92 16.47 18.06 11.38 8.01 7.43 -
EY -29.41 8.39 6.07 5.54 8.78 12.49 13.45 -
DY 0.81 0.78 1.06 1.07 1.55 1.19 1.50 -9.75%
P/NAPS 0.30 0.57 0.44 0.45 0.43 0.59 0.53 -9.04%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 26/09/14 27/09/13 28/09/12 29/09/11 30/09/10 29/09/09 -
Price 0.26 0.785 0.545 0.50 0.80 1.31 1.11 -
P/RPS 0.15 0.50 0.35 0.24 0.26 0.40 0.31 -11.39%
P/EPS -2.39 12.23 15.89 16.13 9.39 8.32 8.25 -
EY -41.85 8.18 6.29 6.20 10.65 12.02 12.12 -
DY 1.15 0.76 1.10 1.20 1.87 1.15 1.35 -2.63%
P/NAPS 0.21 0.59 0.43 0.40 0.36 0.62 0.59 -15.80%

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