[HIAPTEK] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 2444.62%
YoY- -33.95%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 291,579 274,563 244,636 302,625 484,077 325,284 341,817 -2.61%
PBT 241 11,329 14,436 42,936 87,981 12,301 26,698 -54.33%
Tax -35 6,814 -1,922 4,824 -15,670 -3,054 -7,614 -59.19%
NP 206 18,143 12,514 47,760 72,311 9,247 19,084 -52.95%
-
NP to SH 206 18,692 12,683 47,760 72,311 9,247 19,084 -52.95%
-
Tax Rate 14.52% -60.15% 13.31% -11.24% 17.81% 24.83% 28.52% -
Total Cost 291,373 256,420 232,122 254,865 411,766 316,037 322,733 -1.68%
-
Net Worth 858,333 717,438 682,435 598,937 573,639 327,003 338,132 16.77%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,120 4,825 4,828 4,830 9,777 8,175 4,876 -2.76%
Div Payout % 2,000.00% 25.82% 38.07% 10.11% 13.52% 88.41% 25.55% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 858,333 717,438 682,435 598,937 573,639 327,003 338,132 16.77%
NOSH 686,666 321,721 321,903 322,009 325,931 327,003 325,127 13.25%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 0.07% 6.61% 5.12% 15.78% 14.94% 2.84% 5.58% -
ROE 0.02% 2.61% 1.86% 7.97% 12.61% 2.83% 5.64% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 42.46 85.34 76.00 93.98 148.52 99.47 105.13 -14.01%
EPS 0.03 5.81 3.94 14.83 22.19 2.82 5.87 -58.46%
DPS 0.60 1.50 1.50 1.50 3.00 2.50 1.50 -14.15%
NAPS 1.25 2.23 2.12 1.86 1.76 1.00 1.04 3.10%
Adjusted Per Share Value based on latest NOSH - 322,009
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 16.72 15.75 14.03 17.36 27.76 18.66 19.60 -2.61%
EPS 0.01 1.07 0.73 2.74 4.15 0.53 1.09 -54.21%
DPS 0.24 0.28 0.28 0.28 0.56 0.47 0.28 -2.53%
NAPS 0.4923 0.4115 0.3914 0.3435 0.329 0.1875 0.1939 16.78%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.56 0.97 1.26 1.00 1.58 2.38 0.82 -
P/RPS 1.32 1.14 1.66 1.06 1.06 2.39 0.78 9.15%
P/EPS 1,866.67 16.70 31.98 6.74 7.12 84.16 13.97 125.93%
EY 0.05 5.99 3.13 14.83 14.04 1.19 7.16 -56.24%
DY 1.07 1.55 1.19 1.50 1.90 1.05 1.83 -8.54%
P/NAPS 0.45 0.43 0.59 0.54 0.90 2.38 0.79 -8.94%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 29/09/11 30/09/10 29/09/09 29/09/08 27/09/07 19/09/06 -
Price 0.50 0.80 1.31 1.11 1.07 1.83 0.88 -
P/RPS 1.18 0.94 1.72 1.18 0.72 1.84 0.84 5.82%
P/EPS 1,666.67 13.77 33.25 7.48 4.82 64.71 14.99 119.12%
EY 0.06 7.26 3.01 13.36 20.73 1.55 6.67 -54.36%
DY 1.20 1.87 1.15 1.35 2.80 1.37 1.70 -5.63%
P/NAPS 0.40 0.36 0.62 0.60 0.61 1.83 0.85 -11.79%

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