[HIAPTEK] YoY TTM Result on 30-Apr-2003 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 831,397 764,213 635,838 111,705 95.12%
PBT 23,794 65,371 47,412 7,835 44.76%
Tax -6,323 -20,018 -13,527 -1,797 52.04%
NP 17,471 45,353 33,885 6,038 42.45%
-
NP to SH 17,471 45,353 33,885 6,038 42.45%
-
Tax Rate 26.57% 30.62% 28.53% 22.94% -
Total Cost 813,926 718,860 601,953 105,667 97.36%
-
Net Worth 322,016 310,680 278,249 0 -
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 8,159 8,179 4,918 - -
Div Payout % 46.70% 18.04% 14.52% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 322,016 310,680 278,249 0 -
NOSH 325,269 327,032 327,352 50,903 85.46%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 2.10% 5.93% 5.33% 5.41% -
ROE 5.43% 14.60% 12.18% 0.00% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 255.60 233.68 194.24 219.44 5.21%
EPS 5.37 13.87 10.35 11.86 -23.19%
DPS 2.50 2.50 1.50 0.00 -
NAPS 0.99 0.95 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,903
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 47.68 43.83 36.47 6.41 95.08%
EPS 1.00 2.60 1.94 0.35 41.85%
DPS 0.47 0.47 0.28 0.00 -
NAPS 0.1847 0.1782 0.1596 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 28/04/06 29/04/05 30/04/04 - -
Price 0.82 1.50 1.09 0.00 -
P/RPS 0.32 0.64 0.56 0.00 -
P/EPS 15.27 10.82 10.53 0.00 -
EY 6.55 9.25 9.50 0.00 -
DY 3.05 1.67 1.38 0.00 -
P/NAPS 0.83 1.58 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/06 21/06/05 15/06/04 - -
Price 0.89 1.35 1.04 0.00 -
P/RPS 0.35 0.58 0.54 0.00 -
P/EPS 16.57 9.73 10.05 0.00 -
EY 6.04 10.27 9.95 0.00 -
DY 2.81 1.85 1.44 0.00 -
P/NAPS 0.90 1.42 1.22 0.00 -

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