[HIAPTEK] YoY Quarter Result on 31-Jul-2010 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -24.81%
YoY- -73.44%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 273,939 291,579 274,563 244,636 302,625 484,077 325,284 -2.82%
PBT 15,652 241 11,329 14,436 42,936 87,981 12,301 4.09%
Tax -3,284 -35 6,814 -1,922 4,824 -15,670 -3,054 1.21%
NP 12,368 206 18,143 12,514 47,760 72,311 9,247 4.96%
-
NP to SH 12,368 206 18,692 12,683 47,760 72,311 9,247 4.96%
-
Tax Rate 20.98% 14.52% -60.15% 13.31% -11.24% 17.81% 24.83% -
Total Cost 261,571 291,373 256,420 232,122 254,865 411,766 316,037 -3.10%
-
Net Worth 904,630 858,333 717,438 682,435 598,937 573,639 327,003 18.46%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 4,240 4,120 4,825 4,828 4,830 9,777 8,175 -10.35%
Div Payout % 34.29% 2,000.00% 25.82% 38.07% 10.11% 13.52% 88.41% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 904,630 858,333 717,438 682,435 598,937 573,639 327,003 18.46%
NOSH 706,742 686,666 321,721 321,903 322,009 325,931 327,003 13.69%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 4.51% 0.07% 6.61% 5.12% 15.78% 14.94% 2.84% -
ROE 1.37% 0.02% 2.61% 1.86% 7.97% 12.61% 2.83% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 38.76 42.46 85.34 76.00 93.98 148.52 99.47 -14.52%
EPS 1.75 0.03 5.81 3.94 14.83 22.19 2.82 -7.63%
DPS 0.60 0.60 1.50 1.50 1.50 3.00 2.50 -21.15%
NAPS 1.28 1.25 2.23 2.12 1.86 1.76 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 321,903
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 15.75 16.76 15.78 14.06 17.40 27.83 18.70 -2.81%
EPS 0.71 0.01 1.07 0.73 2.75 4.16 0.53 4.98%
DPS 0.24 0.24 0.28 0.28 0.28 0.56 0.47 -10.58%
NAPS 0.52 0.4934 0.4124 0.3923 0.3443 0.3298 0.188 18.46%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.565 0.56 0.97 1.26 1.00 1.58 2.38 -
P/RPS 1.46 1.32 1.14 1.66 1.06 1.06 2.39 -7.87%
P/EPS 32.29 1,866.67 16.70 31.98 6.74 7.12 84.16 -14.74%
EY 3.10 0.05 5.99 3.13 14.83 14.04 1.19 17.28%
DY 1.06 1.07 1.55 1.19 1.50 1.90 1.05 0.15%
P/NAPS 0.44 0.45 0.43 0.59 0.54 0.90 2.38 -24.50%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 27/09/13 28/09/12 29/09/11 30/09/10 29/09/09 29/09/08 27/09/07 -
Price 0.545 0.50 0.80 1.31 1.11 1.07 1.83 -
P/RPS 1.41 1.18 0.94 1.72 1.18 0.72 1.84 -4.33%
P/EPS 31.14 1,666.67 13.77 33.25 7.48 4.82 64.71 -11.46%
EY 3.21 0.06 7.26 3.01 13.36 20.73 1.55 12.88%
DY 1.10 1.20 1.87 1.15 1.35 2.80 1.37 -3.58%
P/NAPS 0.43 0.40 0.36 0.62 0.60 0.61 1.83 -21.42%

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