[HIAPTEK] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 3.67%
YoY- 63.77%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,227,788 1,100,257 1,124,958 1,098,872 970,436 1,123,302 1,340,777 -1.45%
PBT 7,080 56,633 18,817 32,029 28,482 96,155 76,611 -32.74%
Tax -4,859 -9,351 -6,687 1,533 -8,573 -10,401 -8,699 -9.24%
NP 2,221 47,282 12,130 33,562 19,909 85,754 67,912 -43.43%
-
NP to SH 2,225 47,282 12,130 35,065 21,411 85,754 67,912 -43.41%
-
Tax Rate 68.63% 16.51% 35.54% -4.79% 30.10% 10.82% 11.35% -
Total Cost 1,225,567 1,052,975 1,112,828 1,065,310 950,527 1,037,548 1,272,865 -0.62%
-
Net Worth 937,923 938,098 891,181 957,063 700,470 634,121 556,133 9.09%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 4,260 4,240 4,120 4,825 4,828 4,830 9,777 -12.92%
Div Payout % 191.48% 8.97% 33.97% 13.76% 22.55% 5.63% 14.40% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 937,923 938,098 891,181 957,063 700,470 634,121 556,133 9.09%
NOSH 710,547 710,680 707,286 708,936 322,797 321,889 323,333 14.01%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 0.18% 4.30% 1.08% 3.05% 2.05% 7.63% 5.07% -
ROE 0.24% 5.04% 1.36% 3.66% 3.06% 13.52% 12.21% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 172.79 154.82 159.05 155.00 300.63 348.97 414.67 -13.56%
EPS 0.31 6.65 1.72 4.95 6.63 26.64 21.00 -50.45%
DPS 0.60 0.60 0.58 0.68 1.50 1.50 3.00 -23.51%
NAPS 1.32 1.32 1.26 1.35 2.17 1.97 1.72 -4.31%
Adjusted Per Share Value based on latest NOSH - 708,936
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 70.58 63.25 64.67 63.17 55.79 64.57 77.07 -1.45%
EPS 0.13 2.72 0.70 2.02 1.23 4.93 3.90 -43.25%
DPS 0.24 0.24 0.24 0.28 0.28 0.28 0.56 -13.16%
NAPS 0.5392 0.5393 0.5123 0.5502 0.4027 0.3645 0.3197 9.09%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.515 0.79 0.41 0.60 1.02 1.39 0.74 -
P/RPS 0.30 0.51 0.26 0.39 0.34 0.40 0.18 8.88%
P/EPS 164.46 11.87 23.91 12.13 15.38 5.22 3.52 89.72%
EY 0.61 8.42 4.18 8.24 6.50 19.17 28.38 -47.25%
DY 1.17 0.76 1.42 1.13 1.47 1.08 4.05 -18.68%
P/NAPS 0.39 0.60 0.33 0.44 0.47 0.71 0.43 -1.61%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 30/06/09 -
Price 0.415 0.72 0.52 0.57 0.94 1.29 0.95 -
P/RPS 0.24 0.47 0.33 0.37 0.31 0.37 0.23 0.71%
P/EPS 132.53 10.82 30.32 11.52 14.17 4.84 4.52 75.55%
EY 0.75 9.24 3.30 8.68 7.06 20.65 22.11 -43.08%
DY 1.45 0.83 1.12 1.19 1.60 1.16 3.16 -12.17%
P/NAPS 0.31 0.55 0.41 0.42 0.43 0.65 0.55 -9.10%

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