[HIAPTEK] YoY Quarter Result on 30-Apr-2010 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 326.15%
YoY- 928.03%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 279,349 275,367 236,453 289,616 273,721 445,863 335,658 -3.01%
PBT 12,151 9,337 8,196 22,562 -17,649 61,375 23,573 -10.44%
Tax -3,027 -2,213 -3,182 -5,695 15,612 -15,411 -7,132 -13.29%
NP 9,124 7,124 5,014 16,867 -2,037 45,964 16,441 -9.34%
-
NP to SH 9,124 6,664 5,423 16,867 -2,037 45,964 16,441 -9.34%
-
Tax Rate 24.91% 23.70% 38.82% 25.24% - 25.11% 30.25% -
Total Cost 270,225 268,243 231,439 272,749 275,758 399,899 319,217 -2.73%
-
Net Worth 891,181 957,063 700,470 634,121 556,133 490,718 398,864 14.32%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - 3,631 - -
Div Payout % - - - - - 7.90% - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 891,181 957,063 700,470 634,121 556,133 490,718 398,864 14.32%
NOSH 707,286 708,936 322,797 321,889 323,333 327,145 324,280 13.86%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 3.27% 2.59% 2.12% 5.82% -0.74% 10.31% 4.90% -
ROE 1.02% 0.70% 0.77% 2.66% -0.37% 9.37% 4.12% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 39.50 38.84 73.25 89.97 84.66 136.29 103.51 -14.82%
EPS 1.29 0.94 1.68 5.24 -0.63 14.05 5.07 -20.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
NAPS 1.26 1.35 2.17 1.97 1.72 1.50 1.23 0.40%
Adjusted Per Share Value based on latest NOSH - 321,889
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 16.02 15.79 13.56 16.61 15.70 25.57 19.25 -3.01%
EPS 0.52 0.38 0.31 0.97 -0.12 2.64 0.94 -9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.5111 0.5489 0.4017 0.3637 0.319 0.2814 0.2288 14.31%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.41 0.60 1.02 1.39 0.74 1.68 2.17 -
P/RPS 1.04 1.54 1.39 1.54 0.87 1.23 2.10 -11.04%
P/EPS 31.78 63.83 60.71 26.53 -117.46 11.96 42.80 -4.83%
EY 3.15 1.57 1.65 3.77 -0.85 8.36 2.34 5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.66 0.00 -
P/NAPS 0.33 0.44 0.47 0.71 0.43 1.12 1.76 -24.32%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 -
Price 0.52 0.57 0.94 1.29 0.95 1.59 2.09 -
P/RPS 1.32 1.47 1.28 1.43 1.12 1.17 2.02 -6.83%
P/EPS 40.31 60.64 55.95 24.62 -150.79 11.32 41.22 -0.37%
EY 2.48 1.65 1.79 4.06 -0.66 8.84 2.43 0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 0.41 0.42 0.43 0.65 0.55 1.06 1.70 -21.08%

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