[HIAPTEK] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 22.02%
YoY- 298.36%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,281,048 1,008,250 755,995 685,848 234,877 52.77%
PBT 100,785 44,680 54,959 57,628 13,843 64.20%
Tax -29,388 -12,488 -17,045 -16,282 -3,464 70.60%
NP 71,397 32,192 37,914 41,346 10,379 61.89%
-
NP to SH 71,397 32,192 37,914 41,346 10,379 61.89%
-
Tax Rate 29.16% 27.95% 31.01% 28.25% 25.02% -
Total Cost 1,209,651 976,058 718,081 644,502 224,498 52.31%
-
Net Worth 327,003 338,132 314,923 288,107 199,976 13.07%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 8,175 8,129 8,185 8,192 - -
Div Payout % 11.45% 25.25% 21.59% 19.82% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 327,003 338,132 314,923 288,107 199,976 13.07%
NOSH 327,003 325,127 328,045 327,394 208,309 11.92%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 5.57% 3.19% 5.02% 6.03% 4.42% -
ROE 21.83% 9.52% 12.04% 14.35% 5.19% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 391.75 310.11 230.45 209.49 112.75 36.49%
EPS 21.83 9.90 11.56 12.63 4.98 44.65%
DPS 2.50 2.50 2.50 2.50 0.00 -
NAPS 1.00 1.04 0.96 0.88 0.96 1.02%
Adjusted Per Share Value based on latest NOSH - 327,394
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 73.64 57.96 43.46 39.43 13.50 52.78%
EPS 4.10 1.85 2.18 2.38 0.60 61.62%
DPS 0.47 0.47 0.47 0.47 0.00 -
NAPS 0.188 0.1944 0.181 0.1656 0.115 13.06%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 - -
Price 2.38 0.82 1.27 1.02 0.00 -
P/RPS 0.61 0.26 0.55 0.49 0.00 -
P/EPS 10.90 8.28 10.99 8.08 0.00 -
EY 9.17 12.07 9.10 12.38 0.00 -
DY 1.05 3.05 1.97 2.45 0.00 -
P/NAPS 2.38 0.79 1.32 1.16 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 27/09/07 19/09/06 27/09/05 14/09/04 - -
Price 1.83 0.88 0.98 1.07 0.00 -
P/RPS 0.47 0.28 0.43 0.51 0.00 -
P/EPS 8.38 8.89 8.48 8.47 0.00 -
EY 11.93 11.25 11.79 11.80 0.00 -
DY 1.37 2.84 2.55 2.34 0.00 -
P/NAPS 1.83 0.85 1.02 1.22 0.00 -

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
Post a Comment