[HIAPTEK] YoY TTM Result on 30-Apr-2008 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 47.86%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 970,436 1,123,302 1,340,777 1,503,241 1,297,581 831,397 764,213 4.06%
PBT 28,482 96,155 76,611 123,694 115,182 23,794 65,371 -12.92%
Tax -8,573 -10,401 -8,699 -32,480 -33,948 -6,323 -20,018 -13.17%
NP 19,909 85,754 67,912 91,214 81,234 17,471 45,353 -12.81%
-
NP to SH 21,411 85,754 67,912 91,214 81,234 17,471 45,353 -11.75%
-
Tax Rate 30.10% 10.82% 11.35% 26.26% 29.47% 26.57% 30.62% -
Total Cost 950,527 1,037,548 1,272,865 1,412,027 1,216,347 813,926 718,860 4.76%
-
Net Worth 700,470 634,121 556,133 490,718 398,864 322,016 310,680 14.50%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 4,828 4,830 9,777 8,175 4,876 8,159 8,179 -8.40%
Div Payout % 22.55% 5.63% 14.40% 8.96% 6.00% 46.70% 18.04% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 700,470 634,121 556,133 490,718 398,864 322,016 310,680 14.50%
NOSH 322,797 321,889 323,333 327,145 324,280 325,269 327,032 -0.21%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 2.05% 7.63% 5.07% 6.07% 6.26% 2.10% 5.93% -
ROE 3.06% 13.52% 12.21% 18.59% 20.37% 5.43% 14.60% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 300.63 348.97 414.67 459.50 400.14 255.60 233.68 4.28%
EPS 6.63 26.64 21.00 27.88 25.05 5.37 13.87 -11.57%
DPS 1.50 1.50 3.00 2.50 1.50 2.50 2.50 -8.15%
NAPS 2.17 1.97 1.72 1.50 1.23 0.99 0.95 14.75%
Adjusted Per Share Value based on latest NOSH - 327,145
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 55.79 64.57 77.07 86.41 74.59 47.79 43.93 4.06%
EPS 1.23 4.93 3.90 5.24 4.67 1.00 2.61 -11.77%
DPS 0.28 0.28 0.56 0.47 0.28 0.47 0.47 -8.26%
NAPS 0.4027 0.3645 0.3197 0.2821 0.2293 0.1851 0.1786 14.50%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.02 1.39 0.74 1.68 2.17 0.82 1.50 -
P/RPS 0.34 0.40 0.18 0.37 0.54 0.32 0.64 -10.00%
P/EPS 15.38 5.22 3.52 6.03 8.66 15.27 10.82 6.03%
EY 6.50 19.17 28.38 16.60 11.54 6.55 9.25 -5.70%
DY 1.47 1.08 4.05 1.49 0.69 3.05 1.67 -2.10%
P/NAPS 0.47 0.71 0.43 1.12 1.76 0.83 1.58 -18.28%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 21/06/05 -
Price 0.94 1.29 0.95 1.59 2.09 0.89 1.35 -
P/RPS 0.31 0.37 0.23 0.35 0.52 0.35 0.58 -9.91%
P/EPS 14.17 4.84 4.52 5.70 8.34 16.57 9.73 6.46%
EY 7.06 20.65 22.11 17.54 11.99 6.04 10.27 -6.05%
DY 1.60 1.16 3.16 1.57 0.72 2.81 1.85 -2.38%
P/NAPS 0.43 0.65 0.55 1.06 1.70 0.90 1.42 -18.04%

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