[HIAPTEK] YoY TTM Result on 31-Jan-2007 [#2]

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	1,107,407	1,512,919	1,393,036	1,241,440	747,966	809,273	506,397	13.91%
YoY %	-26.80%	8.61%	12.21%	65.98%	-7.58%	59.81%	-	-
Horiz. %	218.68%	298.76%	275.09%	245.15%	147.70%	159.81%	100.00%	-
PBT	55,944	155,635	85,892	105,341	24,650	72,329	33,701	8.80%
YoY %	-64.05%	81.20%	-18.46%	327.35%	-65.92%	114.62%	-	-
Horiz. %	166.00%	461.81%	254.86%	312.58%	73.14%	214.62%	100.00%	-
Tax	10,906	-39,722	-24,201	-29,684	-7,905	-21,532	-9,360	-
YoY %	127.46%	-64.13%	18.47%	-275.51%	63.29%	-130.04%	-	-
Horiz. %	-116.52%	424.38%	258.56%	317.14%	84.46%	230.04%	100.00%	-
NP	66,850	115,913	61,691	75,657	16,745	50,797	24,341	18.32%
YoY %	-42.33%	87.89%	-18.46%	351.82%	-67.04%	108.69%	-	-
Horiz. %	274.64%	476.20%	253.44%	310.82%	68.79%	208.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,850	115,913	61,691	75,657	16,745	50,797	24,341	18.32%
YoY %	-42.33%	87.89%	-18.46%	351.82%	-67.04%	108.69%	-	-
Horiz. %	274.64%	476.20%	253.44%	310.82%	68.79%	208.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-19.49%	25.52%	28.18%	28.18%	32.07%	29.77%	27.77%	-
YoY %	-176.37%	-9.44%	0.00%	-12.13%	7.73%	7.20%	-	-
Horiz. %	-70.18%	91.90%	101.48%	101.48%	115.48%	107.20%	100.00%	-
Total Cost	1,040,557	1,397,006	1,331,345	1,165,783	731,221	758,476	482,056	13.66%
YoY %	-25.52%	4.93%	14.20%	59.43%	-3.59%	57.34%	-	-
Horiz. %	215.86%	289.80%	276.18%	241.84%	151.69%	157.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	621,052	562,511	448,567	386,051	315,000	307,865	262,344	15.43%
YoY %	10.41%	25.40%	16.19%	22.56%	2.32%	17.35%	-	-
Horiz. %	236.73%	214.42%	170.98%	147.15%	120.07%	117.35%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	4,830	9,777	8,175	8,129	8,185	3,273	4,918	-0.30%
YoY %	-50.60%	19.60%	0.57%	-0.68%	150.08%	-33.45%	-	-
Horiz. %	98.21%	198.80%	166.23%	165.29%	166.43%	66.55%	100.00%	-
Div Payout %	7.23%	8.44%	13.25%	10.75%	48.89%	6.45%	20.21%	-
YoY %	-14.34%	-36.30%	23.26%	-78.01%	657.98%	-68.09%	-	-
Horiz. %	35.77%	41.76%	65.56%	53.19%	241.91%	31.91%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	621,052	562,511	448,567	386,051	315,000	307,865	262,344	15.43%
YoY %	10.41%	25.40%	16.19%	22.56%	2.32%	17.35%	-	-
Horiz. %	236.73%	214.42%	170.98%	147.15%	120.07%	117.35%	100.00%	-
NOSH	321,788	321,434	327,421	324,413	324,742	327,517	327,931	-0.31%
YoY %	0.11%	-1.83%	0.93%	-0.10%	-0.85%	-0.13%	-	-
Horiz. %	98.13%	98.02%	99.84%	98.93%	99.03%	99.87%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	6.04%	7.66%	4.43%	6.09%	2.24%	6.28%	4.81%	-
YoY %	-21.15%	72.91%	-27.26%	171.87%	-64.33%	30.56%	-	-
Horiz. %	125.57%	159.25%	92.10%	126.61%	46.57%	130.56%	100.00%	-
ROE	10.76%	20.61%	13.75%	19.60%	5.32%	16.50%	9.28%	-
YoY %	-47.79%	49.89%	-29.85%	268.42%	-67.76%	77.80%	-	-
Horiz. %	115.95%	222.09%	148.17%	211.21%	57.33%	177.80%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	344.14	470.68	425.46	382.67	230.33	247.09	154.42	14.27%
YoY %	-26.88%	10.63%	11.18%	66.14%	-6.78%	60.01%	-	-
Horiz. %	222.86%	304.81%	275.52%	247.81%	149.16%	160.01%	100.00%	-
EPS	20.77	36.06	18.84	23.32	5.16	15.51	7.42	18.69%
YoY %	-42.40%	91.40%	-19.21%	351.94%	-66.73%	109.03%	-	-
Horiz. %	279.92%	485.98%	253.91%	314.29%	69.54%	209.03%	100.00%	-
DPS	1.50	3.00	2.50	2.50	2.50	1.00	1.50	0.00%
YoY %	-50.00%	20.00%	0.00%	0.00%	150.00%	-33.33%	-	-
Horiz. %	100.00%	200.00%	166.67%	166.67%	166.67%	66.67%	100.00%	-
NAPS	1.93	1.75	1.37	1.19	0.97	0.94	0.80	15.79%
YoY %	10.29%	27.74%	15.13%	22.68%	3.19%	17.50%	-	-
Horiz. %	241.25%	218.75%	171.25%	148.75%	121.25%	117.50%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 324,413
RPS	63.66	86.97	80.08	71.36	43.00	46.52	29.11	13.91%
YoY %	-26.80%	8.60%	12.22%	65.95%	-7.57%	59.81%	-	-
Horiz. %	218.69%	298.76%	275.09%	245.14%	147.72%	159.81%	100.00%	-
EPS	3.84	6.66	3.55	4.35	0.96	2.92	1.40	18.29%
YoY %	-42.34%	87.61%	-18.39%	353.12%	-67.12%	108.57%	-	-
Horiz. %	274.29%	475.71%	253.57%	310.71%	68.57%	208.57%	100.00%	-
DPS	0.28	0.56	0.47	0.47	0.47	0.19	0.28	0.00%
YoY %	-50.00%	19.15%	0.00%	0.00%	147.37%	-32.14%	-	-
Horiz. %	100.00%	200.00%	167.86%	167.86%	167.86%	67.86%	100.00%	-
NAPS	0.357	0.3234	0.2579	0.2219	0.1811	0.177	0.1508	15.43%
YoY %	10.39%	25.40%	16.22%	22.53%	2.32%	17.37%	-	-
Horiz. %	236.74%	214.46%	171.02%	147.15%	120.09%	117.37%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	1.39	0.65	1.88	1.73	0.63	1.54	0.99	-
P/RPS	0.40	0.14	0.44	0.45	0.27	0.62	0.64	-7.52%
YoY %	185.71%	-68.18%	-2.22%	66.67%	-56.45%	-3.12%	-	-
Horiz. %	62.50%	21.88%	68.75%	70.31%	42.19%	96.88%	100.00%	-
P/EPS	6.69	1.80	9.98	7.42	12.22	9.93	13.34	-10.85%
YoY %	271.67%	-81.96%	34.50%	-39.28%	23.06%	-25.56%	-	-
Horiz. %	50.15%	13.49%	74.81%	55.62%	91.60%	74.44%	100.00%	-
EY	14.95	55.48	10.02	13.48	8.18	10.07	7.50	12.17%
YoY %	-73.05%	453.69%	-25.67%	64.79%	-18.77%	34.27%	-	-
Horiz. %	199.33%	739.73%	133.60%	179.73%	109.07%	134.27%	100.00%	-
DY	1.08	4.62	1.33	1.45	3.97	0.65	1.52	-5.53%
YoY %	-76.62%	247.37%	-8.28%	-63.48%	510.77%	-57.24%	-	-
Horiz. %	71.05%	303.95%	87.50%	95.39%	261.18%	42.76%	100.00%	-
P/NAPS	0.72	0.37	1.37	1.45	0.65	1.64	1.24	-8.65%
YoY %	94.59%	-72.99%	-5.52%	123.08%	-60.37%	32.26%	-	-
Horiz. %	58.06%	29.84%	110.48%	116.94%	52.42%	132.26%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	30/03/09	24/03/08	21/03/07	29/03/06	24/03/05	30/03/04	-
Price	1.44	0.64	1.60	1.90	0.79	1.41	1.10	-
P/RPS	0.42	0.14	0.38	0.50	0.34	0.57	0.71	-8.37%
YoY %	200.00%	-63.16%	-24.00%	47.06%	-40.35%	-19.72%	-	-
Horiz. %	59.15%	19.72%	53.52%	70.42%	47.89%	80.28%	100.00%	-
P/EPS	6.93	1.77	8.49	8.15	15.32	9.09	14.82	-11.88%
YoY %	291.53%	-79.15%	4.17%	-46.80%	68.54%	-38.66%	-	-
Horiz. %	46.76%	11.94%	57.29%	54.99%	103.37%	61.34%	100.00%	-
EY	14.43	56.35	11.78	12.27	6.53	11.00	6.75	13.48%
YoY %	-74.39%	378.35%	-3.99%	87.90%	-40.64%	62.96%	-	-
Horiz. %	213.78%	834.81%	174.52%	181.78%	96.74%	162.96%	100.00%	-
DY	1.04	4.69	1.56	1.32	3.16	0.71	1.36	-4.36%
YoY %	-77.83%	200.64%	18.18%	-58.23%	345.07%	-47.79%	-	-
Horiz. %	76.47%	344.85%	114.71%	97.06%	232.35%	52.21%	100.00%	-
P/NAPS	0.75	0.37	1.17	1.60	0.81	1.50	1.38	-9.65%
YoY %	102.70%	-68.38%	-26.88%	97.53%	-46.00%	8.70%	-	-
Horiz. %	54.35%	26.81%	84.78%	115.94%	58.70%	108.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos