[HIAPTEK] YoY TTM Result on 30-Apr-2010 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 28.28%
YoY- 26.27%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 1,124,958 1,098,872 970,436 1,123,302 1,340,777 1,503,241 1,297,581 -2.34%
PBT 18,817 32,029 28,482 96,155 76,611 123,694 115,182 -26.04%
Tax -6,687 1,533 -8,573 -10,401 -8,699 -32,480 -33,948 -23.70%
NP 12,130 33,562 19,909 85,754 67,912 91,214 81,234 -27.14%
-
NP to SH 12,130 35,065 21,411 85,754 67,912 91,214 81,234 -27.14%
-
Tax Rate 35.54% -4.79% 30.10% 10.82% 11.35% 26.26% 29.47% -
Total Cost 1,112,828 1,065,310 950,527 1,037,548 1,272,865 1,412,027 1,216,347 -1.47%
-
Net Worth 891,181 957,063 700,470 634,121 556,133 490,718 398,864 14.32%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 4,120 4,825 4,828 4,830 9,777 8,175 4,876 -2.76%
Div Payout % 33.97% 13.76% 22.55% 5.63% 14.40% 8.96% 6.00% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 891,181 957,063 700,470 634,121 556,133 490,718 398,864 14.32%
NOSH 707,286 708,936 322,797 321,889 323,333 327,145 324,280 13.86%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.08% 3.05% 2.05% 7.63% 5.07% 6.07% 6.26% -
ROE 1.36% 3.66% 3.06% 13.52% 12.21% 18.59% 20.37% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 159.05 155.00 300.63 348.97 414.67 459.50 400.14 -14.24%
EPS 1.72 4.95 6.63 26.64 21.00 27.88 25.05 -35.98%
DPS 0.58 0.68 1.50 1.50 3.00 2.50 1.50 -14.63%
NAPS 1.26 1.35 2.17 1.97 1.72 1.50 1.23 0.40%
Adjusted Per Share Value based on latest NOSH - 321,889
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 64.52 63.02 55.66 64.42 76.90 86.21 74.42 -2.34%
EPS 0.70 2.01 1.23 4.92 3.89 5.23 4.66 -27.06%
DPS 0.24 0.28 0.28 0.28 0.56 0.47 0.28 -2.53%
NAPS 0.5111 0.5489 0.4017 0.3637 0.319 0.2814 0.2288 14.31%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.41 0.60 1.02 1.39 0.74 1.68 2.17 -
P/RPS 0.26 0.39 0.34 0.40 0.18 0.37 0.54 -11.45%
P/EPS 23.91 12.13 15.38 5.22 3.52 6.03 8.66 18.42%
EY 4.18 8.24 6.50 19.17 28.38 16.60 11.54 -15.55%
DY 1.42 1.13 1.47 1.08 4.05 1.49 0.69 12.76%
P/NAPS 0.33 0.44 0.47 0.71 0.43 1.12 1.76 -24.32%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 30/06/10 30/06/09 25/07/08 27/06/07 -
Price 0.52 0.57 0.94 1.29 0.95 1.59 2.09 -
P/RPS 0.33 0.37 0.31 0.37 0.23 0.35 0.52 -7.29%
P/EPS 30.32 11.52 14.17 4.84 4.52 5.70 8.34 23.97%
EY 3.30 8.68 7.06 20.65 22.11 17.54 11.99 -19.33%
DY 1.12 1.19 1.60 1.16 3.16 1.57 0.72 7.63%
P/NAPS 0.41 0.42 0.43 0.65 0.55 1.06 1.70 -21.08%

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