[HIAPTEK] YoY TTM Result on 31-Jan-2011 [#2]

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
TTM Result
Revenue	1,082,868	1,120,976	1,059,958	1,023,599	1,107,407	1,512,919	1,393,036	-4.10%
YoY %	-3.40%	5.76%	3.55%	-7.57%	-26.80%	8.61%	-	-
Horiz. %	77.73%	80.47%	76.09%	73.48%	79.50%	108.61%	100.00%	-
PBT	57,112	16,003	30,888	42,848	55,944	155,635	85,892	-6.56%
YoY %	256.88%	-48.19%	-27.91%	-23.41%	-64.05%	81.20%	-	-
Horiz. %	66.49%	18.63%	35.96%	49.89%	65.13%	181.20%	100.00%	-
Tax	-14,280	-5,873	564	-11,086	10,906	-39,722	-24,201	-8.40%
YoY %	-143.15%	-1,141.31%	105.09%	-201.65%	127.46%	-64.13%	-	-
Horiz. %	59.01%	24.27%	-2.33%	45.81%	-45.06%	164.13%	100.00%	-
NP	42,832	10,130	31,452	31,762	66,850	115,913	61,691	-5.89%
YoY %	322.82%	-67.79%	-0.98%	-52.49%	-42.33%	87.89%	-	-
Horiz. %	69.43%	16.42%	50.98%	51.49%	108.36%	187.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,832	9,670	33,824	32,855	66,850	115,913	61,691	-5.89%
YoY %	342.94%	-71.41%	2.95%	-50.85%	-42.33%	87.89%	-	-
Horiz. %	69.43%	15.67%	54.83%	53.26%	108.36%	187.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	36.70%	-1.83%	25.87%	-19.49%	25.52%	28.18%	-
YoY %	-31.88%	2,105.46%	-107.07%	232.73%	-176.37%	-9.44%	-	-
Horiz. %	88.72%	130.23%	-6.49%	91.80%	-69.16%	90.56%	100.00%	-
Total Cost	1,040,036	1,110,846	1,028,506	991,837	1,040,557	1,397,006	1,331,345	-4.02%
YoY %	-6.37%	8.01%	3.70%	-4.68%	-25.52%	4.93%	-	-
Horiz. %	78.12%	83.44%	77.25%	74.50%	78.16%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	925,902	893,000	536,335	680,230	621,052	562,511	448,567	12.82%
YoY %	3.68%	66.50%	-21.15%	9.53%	10.41%	25.40%	-	-
Horiz. %	206.41%	199.08%	119.57%	151.65%	138.45%	125.40%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Dividend
Div	4,240	4,120	4,825	4,828	4,830	9,777	8,175	-10.35%
YoY %	2.91%	-14.61%	-0.06%	-0.04%	-50.60%	19.60%	-	-
Horiz. %	51.87%	50.40%	59.02%	59.06%	59.08%	119.60%	100.00%	-
Div Payout %	9.90%	42.61%	14.27%	14.70%	7.23%	8.44%	13.25%	-
YoY %	-76.77%	198.60%	-2.93%	103.32%	-14.34%	-36.30%	-	-
Horiz. %	74.72%	321.58%	107.70%	110.94%	54.57%	63.70%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Equity
Net Worth	925,902	893,000	536,335	680,230	621,052	562,511	448,567	12.82%
YoY %	3.68%	66.50%	-21.15%	9.53%	10.41%	25.40%	-	-
Horiz. %	206.41%	199.08%	119.57%	151.65%	138.45%	125.40%	100.00%	-
NOSH	706,796	714,400	400,249	320,863	321,788	321,434	327,421	13.67%
YoY %	-1.06%	78.49%	24.74%	-0.29%	0.11%	-1.83%	-	-
Horiz. %	215.87%	218.19%	122.24%	98.00%	98.28%	98.17%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Ratio Analysis
NP Margin	3.96%	0.90%	2.97%	3.10%	6.04%	7.66%	4.43%	-
YoY %	340.00%	-69.70%	-4.19%	-48.68%	-21.15%	72.91%	-	-
Horiz. %	89.39%	20.32%	67.04%	69.98%	136.34%	172.91%	100.00%	-
ROE	4.63%	1.08%	6.31%	4.83%	10.76%	20.61%	13.75%	-
YoY %	328.70%	-82.88%	30.64%	-55.11%	-47.79%	49.89%	-	-
Horiz. %	33.67%	7.85%	45.89%	35.13%	78.25%	149.89%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Per Share
RPS	153.21	156.91	264.82	319.01	344.14	470.68	425.46	-15.63%
YoY %	-2.36%	-40.75%	-16.99%	-7.30%	-26.88%	10.63%	-	-
Horiz. %	36.01%	36.88%	62.24%	74.98%	80.89%	110.63%	100.00%	-
EPS	6.06	1.35	8.45	10.24	20.77	36.06	18.84	-17.21%
YoY %	348.89%	-84.02%	-17.48%	-50.70%	-42.40%	91.40%	-	-
Horiz. %	32.17%	7.17%	44.85%	54.35%	110.24%	191.40%	100.00%	-
DPS	0.60	0.58	1.21	1.50	1.50	3.00	2.50	-21.15%
YoY %	3.45%	-52.07%	-19.33%	0.00%	-50.00%	20.00%	-	-
Horiz. %	24.00%	23.20%	48.40%	60.00%	60.00%	120.00%	100.00%	-
NAPS	1.31	1.25	1.34	2.12	1.93	1.75	1.37	-0.74%
YoY %	4.80%	-6.72%	-36.79%	9.84%	10.29%	27.74%	-	-
Horiz. %	95.62%	91.24%	97.81%	154.74%	140.88%	127.74%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Adjusted Per Share Value based on latest NOSH - 320,863
RPS	62.10	64.29	60.79	58.71	63.51	86.77	79.89	-4.10%
YoY %	-3.41%	5.76%	3.54%	-7.56%	-26.81%	8.61%	-	-
Horiz. %	77.73%	80.47%	76.09%	73.49%	79.50%	108.61%	100.00%	-
EPS	2.46	0.55	1.94	1.88	3.83	6.65	3.54	-5.88%
YoY %	347.27%	-71.65%	3.19%	-50.91%	-42.41%	87.85%	-	-
Horiz. %	69.49%	15.54%	54.80%	53.11%	108.19%	187.85%	100.00%	-
DPS	0.24	0.24	0.28	0.28	0.28	0.56	0.47	-10.58%
YoY %	0.00%	-14.29%	0.00%	0.00%	-50.00%	19.15%	-	-
Horiz. %	51.06%	51.06%	59.57%	59.57%	59.57%	119.15%	100.00%	-
NAPS	0.531	0.5122	0.3076	0.3901	0.3562	0.3226	0.2573	12.82%
YoY %	3.67%	66.51%	-21.15%	9.52%	10.42%	25.38%	-	-
Horiz. %	206.37%	199.07%	119.55%	151.61%	138.44%	125.38%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/14	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	-
Price	0.735	0.42	0.64	1.14	1.39	0.65	1.88	-
P/RPS	0.48	0.27	0.24	0.36	0.40	0.14	0.44	1.45%
YoY %	77.78%	12.50%	-33.33%	-10.00%	185.71%	-68.18%	-	-
Horiz. %	109.09%	61.36%	54.55%	81.82%	90.91%	31.82%	100.00%	-
P/EPS	12.13	31.03	7.57	11.13	6.69	1.80	9.98	3.30%
YoY %	-60.91%	309.91%	-31.99%	66.37%	271.67%	-81.96%	-	-
Horiz. %	121.54%	310.92%	75.85%	111.52%	67.03%	18.04%	100.00%	-
EY	8.24	3.22	13.20	8.98	14.95	55.48	10.02	-3.20%
YoY %	155.90%	-75.61%	46.99%	-39.93%	-73.05%	453.69%	-	-
Horiz. %	82.24%	32.14%	131.74%	89.62%	149.20%	553.69%	100.00%	-
DY	0.82	1.37	1.88	1.32	1.08	4.62	1.33	-7.73%
YoY %	-40.15%	-27.13%	42.42%	22.22%	-76.62%	247.37%	-	-
Horiz. %	61.65%	103.01%	141.35%	99.25%	81.20%	347.37%	100.00%	-
P/NAPS	0.56	0.34	0.48	0.54	0.72	0.37	1.37	-13.84%
YoY %	64.71%	-29.17%	-11.11%	-25.00%	94.59%	-72.99%	-	-
Horiz. %	40.88%	24.82%	35.04%	39.42%	52.55%	27.01%	100.00%	-

	31/01/14	31/01/13	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	CAGR
Price Multiplier on Announcement Date
Date	27/03/14	25/03/13	29/03/12	30/03/11	30/03/10	30/03/09	24/03/08	-
Price	0.725	0.405	0.60	1.09	1.44	0.64	1.60	-
P/RPS	0.47	0.26	0.23	0.34	0.42	0.14	0.38	3.60%
YoY %	80.77%	13.04%	-32.35%	-19.05%	200.00%	-63.16%	-	-
Horiz. %	123.68%	68.42%	60.53%	89.47%	110.53%	36.84%	100.00%	-
P/EPS	11.96	29.92	7.10	10.64	6.93	1.77	8.49	5.87%
YoY %	-60.03%	321.41%	-33.27%	53.54%	291.53%	-79.15%	-	-
Horiz. %	140.87%	352.41%	83.63%	125.32%	81.63%	20.85%	100.00%	-
EY	8.36	3.34	14.08	9.39	14.43	56.35	11.78	-5.55%
YoY %	150.30%	-76.28%	49.95%	-34.93%	-74.39%	378.35%	-	-
Horiz. %	70.97%	28.35%	119.52%	79.71%	122.50%	478.35%	100.00%	-
DY	0.83	1.42	2.01	1.38	1.04	4.69	1.56	-9.97%
YoY %	-41.55%	-29.35%	45.65%	32.69%	-77.83%	200.64%	-	-
Horiz. %	53.21%	91.03%	128.85%	88.46%	66.67%	300.64%	100.00%	-
P/NAPS	0.55	0.32	0.45	0.51	0.75	0.37	1.17	-11.81%
YoY %	71.88%	-28.89%	-11.76%	-32.00%	102.70%	-68.38%	-	-
Horiz. %	47.01%	27.35%	38.46%	43.59%	64.10%	31.62%	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