[HIAPTEK] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -20.57%
YoY- 87.89%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,059,958 1,023,599 1,107,407 1,512,919 1,393,036 1,241,440 747,966 5.97%
PBT 30,888 42,848 55,944 155,635 85,892 105,341 24,650 3.82%
Tax 564 -11,086 10,906 -39,722 -24,201 -29,684 -7,905 -
NP 31,452 31,762 66,850 115,913 61,691 75,657 16,745 11.07%
-
NP to SH 33,824 32,855 66,850 115,913 61,691 75,657 16,745 12.42%
-
Tax Rate -1.83% 25.87% -19.49% 25.52% 28.18% 28.18% 32.07% -
Total Cost 1,028,506 991,837 1,040,557 1,397,006 1,331,345 1,165,783 731,221 5.84%
-
Net Worth 536,335 680,230 621,052 562,511 448,567 386,051 315,000 9.27%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 4,825 4,828 4,830 9,777 8,175 8,129 8,185 -8.42%
Div Payout % 14.27% 14.70% 7.23% 8.44% 13.25% 10.75% 48.89% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 536,335 680,230 621,052 562,511 448,567 386,051 315,000 9.27%
NOSH 400,249 320,863 321,788 321,434 327,421 324,413 324,742 3.54%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 2.97% 3.10% 6.04% 7.66% 4.43% 6.09% 2.24% -
ROE 6.31% 4.83% 10.76% 20.61% 13.75% 19.60% 5.32% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 264.82 319.01 344.14 470.68 425.46 382.67 230.33 2.35%
EPS 8.45 10.24 20.77 36.06 18.84 23.32 5.16 8.56%
DPS 1.21 1.50 1.50 3.00 2.50 2.50 2.50 -11.38%
NAPS 1.34 2.12 1.93 1.75 1.37 1.19 0.97 5.53%
Adjusted Per Share Value based on latest NOSH - 321,434
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 60.79 58.71 63.51 86.77 79.89 71.20 42.90 5.97%
EPS 1.94 1.88 3.83 6.65 3.54 4.34 0.96 12.43%
DPS 0.28 0.28 0.28 0.56 0.47 0.47 0.47 -8.26%
NAPS 0.3076 0.3901 0.3562 0.3226 0.2573 0.2214 0.1807 9.26%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.64 1.14 1.39 0.65 1.88 1.73 0.63 -
P/RPS 0.24 0.36 0.40 0.14 0.44 0.45 0.27 -1.94%
P/EPS 7.57 11.13 6.69 1.80 9.98 7.42 12.22 -7.66%
EY 13.20 8.98 14.95 55.48 10.02 13.48 8.18 8.29%
DY 1.88 1.32 1.08 4.62 1.33 1.45 3.97 -11.70%
P/NAPS 0.48 0.54 0.72 0.37 1.37 1.45 0.65 -4.92%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 30/03/11 30/03/10 30/03/09 24/03/08 21/03/07 29/03/06 -
Price 0.60 1.09 1.44 0.64 1.60 1.90 0.79 -
P/RPS 0.23 0.34 0.42 0.14 0.38 0.50 0.34 -6.30%
P/EPS 7.10 10.64 6.93 1.77 8.49 8.15 15.32 -12.02%
EY 14.08 9.39 14.43 56.35 11.78 12.27 6.53 13.65%
DY 2.01 1.38 1.04 4.69 1.56 1.32 3.16 -7.26%
P/NAPS 0.45 0.51 0.75 0.37 1.17 1.60 0.81 -9.32%

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