[HIAPTEK] YoY TTM Result on 30-Apr-2009 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -41.41%
YoY- -25.55%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,098,872 970,436 1,123,302 1,340,777 1,503,241 1,297,581 831,397 4.75%
PBT 32,029 28,482 96,155 76,611 123,694 115,182 23,794 5.07%
Tax 1,533 -8,573 -10,401 -8,699 -32,480 -33,948 -6,323 -
NP 33,562 19,909 85,754 67,912 91,214 81,234 17,471 11.48%
-
NP to SH 35,065 21,411 85,754 67,912 91,214 81,234 17,471 12.30%
-
Tax Rate -4.79% 30.10% 10.82% 11.35% 26.26% 29.47% 26.57% -
Total Cost 1,065,310 950,527 1,037,548 1,272,865 1,412,027 1,216,347 813,926 4.58%
-
Net Worth 957,063 700,470 634,121 556,133 490,718 398,864 322,016 19.88%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,825 4,828 4,830 9,777 8,175 4,876 8,159 -8.37%
Div Payout % 13.76% 22.55% 5.63% 14.40% 8.96% 6.00% 46.70% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 957,063 700,470 634,121 556,133 490,718 398,864 322,016 19.88%
NOSH 708,936 322,797 321,889 323,333 327,145 324,280 325,269 13.85%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 3.05% 2.05% 7.63% 5.07% 6.07% 6.26% 2.10% -
ROE 3.66% 3.06% 13.52% 12.21% 18.59% 20.37% 5.43% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 155.00 300.63 348.97 414.67 459.50 400.14 255.60 -7.99%
EPS 4.95 6.63 26.64 21.00 27.88 25.05 5.37 -1.34%
DPS 0.68 1.50 1.50 3.00 2.50 1.50 2.50 -19.49%
NAPS 1.35 2.17 1.97 1.72 1.50 1.23 0.99 5.30%
Adjusted Per Share Value based on latest NOSH - 323,333
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 63.17 55.79 64.57 77.07 86.41 74.59 47.79 4.75%
EPS 2.02 1.23 4.93 3.90 5.24 4.67 1.00 12.42%
DPS 0.28 0.28 0.28 0.56 0.47 0.28 0.47 -8.26%
NAPS 0.5502 0.4027 0.3645 0.3197 0.2821 0.2293 0.1851 19.88%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.60 1.02 1.39 0.74 1.68 2.17 0.82 -
P/RPS 0.39 0.34 0.40 0.18 0.37 0.54 0.32 3.34%
P/EPS 12.13 15.38 5.22 3.52 6.03 8.66 15.27 -3.76%
EY 8.24 6.50 19.17 28.38 16.60 11.54 6.55 3.89%
DY 1.13 1.47 1.08 4.05 1.49 0.69 3.05 -15.23%
P/NAPS 0.44 0.47 0.71 0.43 1.12 1.76 0.83 -10.02%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 29/06/06 -
Price 0.57 0.94 1.29 0.95 1.59 2.09 0.89 -
P/RPS 0.37 0.31 0.37 0.23 0.35 0.52 0.35 0.92%
P/EPS 11.52 14.17 4.84 4.52 5.70 8.34 16.57 -5.87%
EY 8.68 7.06 20.65 22.11 17.54 11.99 6.04 6.22%
DY 1.19 1.60 1.16 3.16 1.57 0.72 2.81 -13.33%
P/NAPS 0.42 0.43 0.65 0.55 1.06 1.70 0.90 -11.91%

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