[HIAPTEK] YoY Cumulative Quarter Result on 31-Oct-2014 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -93.75%
YoY- -79.74%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 258,490 279,123 317,373 307,456 270,446 273,039 296,036 -2.23%
PBT 23,039 5,374 -35,802 4,986 17,085 2,298 10,266 14.40%
Tax -7,138 -6,509 -1,410 -2,139 -3,025 -1,284 -2,755 17.17%
NP 15,901 -1,135 -37,212 2,847 14,060 1,014 7,511 13.30%
-
NP to SH 16,038 -958 -37,220 2,848 14,060 1,014 8,108 12.02%
-
Tax Rate 30.98% 121.12% - 42.90% 17.71% 55.87% 26.84% -
Total Cost 242,589 280,258 354,585 304,609 256,386 272,025 288,525 -2.84%
-
Net Worth 821,458 971,685 834,241 954,080 918,492 905,357 723,928 2.12%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 821,458 971,685 834,241 954,080 918,492 905,357 723,928 2.12%
NOSH 1,303,902 1,368,571 713,026 711,999 706,532 724,285 321,746 26.23%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 6.15% -0.41% -11.73% 0.93% 5.20% 0.37% 2.54% -
ROE 1.95% -0.10% -4.46% 0.30% 1.53% 0.11% 1.12% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 19.82 20.40 44.51 43.18 38.28 37.70 92.01 -22.55%
EPS 1.23 -0.07 -5.22 0.40 1.99 0.14 2.52 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.71 1.17 1.34 1.30 1.25 2.25 -19.10%
Adjusted Per Share Value based on latest NOSH - 711,999
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 14.82 16.01 18.20 17.63 15.51 15.66 16.98 -2.24%
EPS 0.92 -0.05 -2.13 0.16 0.81 0.06 0.47 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4711 0.5573 0.4785 0.5472 0.5268 0.5192 0.4152 2.12%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.425 0.345 0.295 0.74 0.72 0.50 0.87 -
P/RPS 2.14 1.69 0.66 1.71 1.88 1.33 0.95 14.47%
P/EPS 34.55 -492.86 -5.65 185.00 36.18 357.14 34.52 0.01%
EY 2.89 -0.20 -17.69 0.54 2.76 0.28 2.90 -0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.25 0.55 0.55 0.40 0.39 9.42%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 15/12/17 15/12/16 15/12/15 17/12/14 17/12/13 12/12/12 08/12/11 -
Price 0.42 0.30 0.265 0.55 0.745 0.47 0.80 -
P/RPS 2.12 1.47 0.60 1.27 1.95 1.25 0.87 15.98%
P/EPS 34.15 -428.57 -5.08 137.50 37.44 335.71 31.75 1.22%
EY 2.93 -0.23 -19.70 0.73 2.67 0.30 3.15 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.42 0.23 0.41 0.57 0.38 0.36 10.89%

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