[HIAPTEK] YoY Quarter Result on 30-Apr-2009 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 71.58%
YoY- -104.43%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 275,367 236,453 289,616 273,721 445,863 335,658 279,517 -0.24%
PBT 9,337 8,196 22,562 -17,649 61,375 23,573 13,732 -6.22%
Tax -2,213 -3,182 -5,695 15,612 -15,411 -7,132 -2,868 -4.22%
NP 7,124 5,014 16,867 -2,037 45,964 16,441 10,864 -6.78%
-
NP to SH 6,664 5,423 16,867 -2,037 45,964 16,441 10,864 -7.81%
-
Tax Rate 23.70% 38.82% 25.24% - 25.11% 30.25% 20.89% -
Total Cost 268,243 231,439 272,749 275,758 399,899 319,217 268,653 -0.02%
-
Net Worth 957,063 700,470 634,121 556,133 490,718 398,864 322,016 19.88%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - 3,631 - 4,879 -
Div Payout % - - - - 7.90% - 44.91% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 957,063 700,470 634,121 556,133 490,718 398,864 322,016 19.88%
NOSH 708,936 322,797 321,889 323,333 327,145 324,280 325,269 13.85%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.59% 2.12% 5.82% -0.74% 10.31% 4.90% 3.89% -
ROE 0.70% 0.77% 2.66% -0.37% 9.37% 4.12% 3.37% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 38.84 73.25 89.97 84.66 136.29 103.51 85.93 -12.38%
EPS 0.94 1.68 5.24 -0.63 14.05 5.07 3.34 -19.03%
DPS 0.00 0.00 0.00 0.00 1.11 0.00 1.50 -
NAPS 1.35 2.17 1.97 1.72 1.50 1.23 0.99 5.30%
Adjusted Per Share Value based on latest NOSH - 323,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 15.79 13.56 16.61 15.70 25.57 19.25 16.03 -0.25%
EPS 0.38 0.31 0.97 -0.12 2.64 0.94 0.62 -7.82%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.28 -
NAPS 0.5489 0.4017 0.3637 0.319 0.2814 0.2288 0.1847 19.88%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.60 1.02 1.39 0.74 1.68 2.17 0.82 -
P/RPS 1.54 1.39 1.54 0.87 1.23 2.10 0.95 8.37%
P/EPS 63.83 60.71 26.53 -117.46 11.96 42.80 24.55 17.24%
EY 1.57 1.65 3.77 -0.85 8.36 2.34 4.07 -14.66%
DY 0.00 0.00 0.00 0.00 0.66 0.00 1.83 -
P/NAPS 0.44 0.47 0.71 0.43 1.12 1.76 0.83 -10.02%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 -
Price 0.57 0.94 1.29 0.95 1.59 2.09 0.89 -
P/RPS 1.47 1.28 1.43 1.12 1.17 2.02 1.04 5.93%
P/EPS 60.64 55.95 24.62 -150.79 11.32 41.22 26.65 14.67%
EY 1.65 1.79 4.06 -0.66 8.84 2.43 3.75 -12.77%
DY 0.00 0.00 0.00 0.00 0.70 0.00 1.69 -
P/NAPS 0.42 0.43 0.65 0.55 1.06 1.70 0.90 -11.91%

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