[HIAPTEK] YoY TTM Result on 30-Apr-2007 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 7.37%
YoY- 364.96%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 1,123,302 1,340,777 1,503,241 1,297,581 831,397 764,213 635,838 9.94%
PBT 96,155 76,611 123,694 115,182 23,794 65,371 47,412 12.50%
Tax -10,401 -8,699 -32,480 -33,948 -6,323 -20,018 -13,527 -4.28%
NP 85,754 67,912 91,214 81,234 17,471 45,353 33,885 16.72%
-
NP to SH 85,754 67,912 91,214 81,234 17,471 45,353 33,885 16.72%
-
Tax Rate 10.82% 11.35% 26.26% 29.47% 26.57% 30.62% 28.53% -
Total Cost 1,037,548 1,272,865 1,412,027 1,216,347 813,926 718,860 601,953 9.49%
-
Net Worth 634,121 556,133 490,718 398,864 322,016 310,680 278,249 14.70%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 4,830 9,777 8,175 4,876 8,159 8,179 4,918 -0.30%
Div Payout % 5.63% 14.40% 8.96% 6.00% 46.70% 18.04% 14.52% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 634,121 556,133 490,718 398,864 322,016 310,680 278,249 14.70%
NOSH 321,889 323,333 327,145 324,280 325,269 327,032 327,352 -0.27%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.63% 5.07% 6.07% 6.26% 2.10% 5.93% 5.33% -
ROE 13.52% 12.21% 18.59% 20.37% 5.43% 14.60% 12.18% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 348.97 414.67 459.50 400.14 255.60 233.68 194.24 10.25%
EPS 26.64 21.00 27.88 25.05 5.37 13.87 10.35 17.05%
DPS 1.50 3.00 2.50 1.50 2.50 2.50 1.50 0.00%
NAPS 1.97 1.72 1.50 1.23 0.99 0.95 0.85 15.03%
Adjusted Per Share Value based on latest NOSH - 324,280
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 64.42 76.90 86.21 74.42 47.68 43.83 36.47 9.94%
EPS 4.92 3.89 5.23 4.66 1.00 2.60 1.94 16.76%
DPS 0.28 0.56 0.47 0.28 0.47 0.47 0.28 0.00%
NAPS 0.3637 0.319 0.2814 0.2288 0.1847 0.1782 0.1596 14.70%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 1.39 0.74 1.68 2.17 0.82 1.50 1.09 -
P/RPS 0.40 0.18 0.37 0.54 0.32 0.64 0.56 -5.45%
P/EPS 5.22 3.52 6.03 8.66 15.27 10.82 10.53 -11.03%
EY 19.17 28.38 16.60 11.54 6.55 9.25 9.50 12.40%
DY 1.08 4.05 1.49 0.69 3.05 1.67 1.38 -4.00%
P/NAPS 0.71 0.43 1.12 1.76 0.83 1.58 1.28 -9.35%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 -
Price 1.29 0.95 1.59 2.09 0.89 1.35 1.04 -
P/RPS 0.37 0.23 0.35 0.52 0.35 0.58 0.54 -6.10%
P/EPS 4.84 4.52 5.70 8.34 16.57 9.73 10.05 -11.46%
EY 20.65 22.11 17.54 11.99 6.04 10.27 9.95 12.93%
DY 1.16 3.16 1.57 0.72 2.81 1.85 1.44 -3.53%
P/NAPS 0.65 0.55 1.06 1.70 0.90 1.42 1.22 -9.95%

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