[HIAPTEK] YoY Quarter Result on 31-Jul-2006 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 75.66%
YoY- 337.41%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 302,625 484,077 325,284 341,817 164,964 173,182 123,172 16.14%
PBT 42,936 87,981 12,301 26,698 5,812 16,224 5,967 38.90%
Tax 4,824 -15,670 -3,054 -7,614 -1,449 -4,422 -1,655 -
NP 47,760 72,311 9,247 19,084 4,363 11,802 4,312 49.24%
-
NP to SH 47,760 72,311 9,247 19,084 4,363 11,802 4,312 49.24%
-
Tax Rate -11.24% 17.81% 24.83% 28.52% 24.93% 27.26% 27.74% -
Total Cost 254,865 411,766 316,037 322,733 160,601 161,380 118,860 13.54%
-
Net Worth 598,937 573,639 327,003 338,132 314,923 288,107 199,976 20.04%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 4,830 9,777 8,175 4,876 3,280 3,273 - -
Div Payout % 10.11% 13.52% 88.41% 25.55% 75.19% 27.74% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 598,937 573,639 327,003 338,132 314,923 288,107 199,976 20.04%
NOSH 322,009 325,931 327,003 325,127 328,045 327,394 208,309 7.52%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 15.78% 14.94% 2.84% 5.58% 2.64% 6.81% 3.50% -
ROE 7.97% 12.61% 2.83% 5.64% 1.39% 4.10% 2.16% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 93.98 148.52 99.47 105.13 50.29 52.90 59.13 8.02%
EPS 14.83 22.19 2.82 5.87 1.33 3.60 2.07 38.80%
DPS 1.50 3.00 2.50 1.50 1.00 1.00 0.00 -
NAPS 1.86 1.76 1.00 1.04 0.96 0.88 0.96 11.64%
Adjusted Per Share Value based on latest NOSH - 325,127
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 17.36 27.76 18.66 19.60 9.46 9.93 7.06 16.16%
EPS 2.74 4.15 0.53 1.09 0.25 0.68 0.25 48.98%
DPS 0.28 0.56 0.47 0.28 0.19 0.19 0.00 -
NAPS 0.3435 0.329 0.1875 0.1939 0.1806 0.1652 0.1147 20.03%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 - -
Price 1.00 1.58 2.38 0.82 1.27 1.02 0.00 -
P/RPS 1.06 1.06 2.39 0.78 2.53 1.93 0.00 -
P/EPS 6.74 7.12 84.16 13.97 95.49 28.30 0.00 -
EY 14.83 14.04 1.19 7.16 1.05 3.53 0.00 -
DY 1.50 1.90 1.05 1.83 0.79 0.98 0.00 -
P/NAPS 0.54 0.90 2.38 0.79 1.32 1.16 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 29/09/08 27/09/07 19/09/06 27/09/05 14/09/04 24/09/03 -
Price 1.11 1.07 1.83 0.88 0.98 1.07 0.71 -
P/RPS 1.18 0.72 1.84 0.84 1.95 2.02 1.20 -0.27%
P/EPS 7.48 4.82 64.71 14.99 73.68 29.68 34.30 -22.39%
EY 13.36 20.73 1.55 6.67 1.36 3.37 2.92 28.81%
DY 1.35 2.80 1.37 1.70 1.02 0.93 0.00 -
P/NAPS 0.60 0.61 1.83 0.85 1.02 1.22 0.74 -3.43%

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