[HIAPTEK] YoY TTM Result on 30-Apr-2005 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
21-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -10.72%
YoY- 33.84%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 1,503,241 1,297,581 831,397 764,213 635,838 111,705 68.09%
PBT 123,694 115,182 23,794 65,371 47,412 7,835 73.53%
Tax -32,480 -33,948 -6,323 -20,018 -13,527 -1,797 78.29%
NP 91,214 81,234 17,471 45,353 33,885 6,038 72.01%
-
NP to SH 91,214 81,234 17,471 45,353 33,885 6,038 72.01%
-
Tax Rate 26.26% 29.47% 26.57% 30.62% 28.53% 22.94% -
Total Cost 1,412,027 1,216,347 813,926 718,860 601,953 105,667 67.85%
-
Net Worth 490,718 398,864 322,016 310,680 278,249 0 -
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 8,175 4,876 8,159 8,179 4,918 - -
Div Payout % 8.96% 6.00% 46.70% 18.04% 14.52% - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 490,718 398,864 322,016 310,680 278,249 0 -
NOSH 327,145 324,280 325,269 327,032 327,352 50,903 45.01%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 6.07% 6.26% 2.10% 5.93% 5.33% 5.41% -
ROE 18.59% 20.37% 5.43% 14.60% 12.18% 0.00% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 459.50 400.14 255.60 233.68 194.24 219.44 15.91%
EPS 27.88 25.05 5.37 13.87 10.35 11.86 18.62%
DPS 2.50 1.50 2.50 2.50 1.50 0.00 -
NAPS 1.50 1.23 0.99 0.95 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,032
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 86.41 74.59 47.79 43.93 36.55 6.42 68.09%
EPS 5.24 4.67 1.00 2.61 1.95 0.35 71.70%
DPS 0.47 0.28 0.47 0.47 0.28 0.00 -
NAPS 0.2821 0.2293 0.1851 0.1786 0.16 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 - -
Price 1.68 2.17 0.82 1.50 1.09 0.00 -
P/RPS 0.37 0.54 0.32 0.64 0.56 0.00 -
P/EPS 6.03 8.66 15.27 10.82 10.53 0.00 -
EY 16.60 11.54 6.55 9.25 9.50 0.00 -
DY 1.49 0.69 3.05 1.67 1.38 0.00 -
P/NAPS 1.12 1.76 0.83 1.58 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 - -
Price 1.59 2.09 0.89 1.35 1.04 0.00 -
P/RPS 0.35 0.52 0.35 0.58 0.54 0.00 -
P/EPS 5.70 8.34 16.57 9.73 10.05 0.00 -
EY 17.54 11.99 6.04 10.27 9.95 0.00 -
DY 1.57 0.72 2.81 1.85 1.44 0.00 -
P/NAPS 1.06 1.70 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