[HIAPTEK] YoY TTM Result on 31-Jul-2006 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
19-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 84.26%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,159,325 1,662,034 1,281,048 1,008,250 755,995 685,848 234,877 30.45%
PBT 31,566 199,374 100,785 44,680 54,959 57,628 13,843 14.71%
Tax 11,795 -45,096 -29,388 -12,488 -17,045 -16,282 -3,464 -
NP 43,361 154,278 71,397 32,192 37,914 41,346 10,379 26.88%
-
NP to SH 43,361 154,278 71,397 32,192 37,914 41,346 10,379 26.88%
-
Tax Rate -37.37% 22.62% 29.16% 27.95% 31.01% 28.25% 25.02% -
Total Cost 1,115,964 1,507,756 1,209,651 976,058 718,081 644,502 224,498 30.60%
-
Net Worth 598,937 573,639 327,003 338,132 314,923 288,107 199,976 20.04%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 4,830 9,777 8,175 8,129 8,185 8,192 - -
Div Payout % 11.14% 6.34% 11.45% 25.25% 21.59% 19.82% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 598,937 573,639 327,003 338,132 314,923 288,107 199,976 20.04%
NOSH 322,009 325,931 327,003 325,127 328,045 327,394 208,309 7.52%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 3.74% 9.28% 5.57% 3.19% 5.02% 6.03% 4.42% -
ROE 7.24% 26.89% 21.83% 9.52% 12.04% 14.35% 5.19% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 360.03 509.93 391.75 310.11 230.45 209.49 112.75 21.32%
EPS 13.47 47.33 21.83 9.90 11.56 12.63 4.98 18.02%
DPS 1.50 3.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 1.86 1.76 1.00 1.04 0.96 0.88 0.96 11.64%
Adjusted Per Share Value based on latest NOSH - 325,127
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 66.64 95.54 73.64 57.96 43.46 39.43 13.50 30.45%
EPS 2.49 8.87 4.10 1.85 2.18 2.38 0.60 26.74%
DPS 0.28 0.56 0.47 0.47 0.47 0.47 0.00 -
NAPS 0.3443 0.3298 0.188 0.1944 0.181 0.1656 0.115 20.03%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 - -
Price 1.00 1.58 2.38 0.82 1.27 1.02 0.00 -
P/RPS 0.28 0.31 0.61 0.26 0.55 0.49 0.00 -
P/EPS 7.43 3.34 10.90 8.28 10.99 8.08 0.00 -
EY 13.47 29.96 9.17 12.07 9.10 12.38 0.00 -
DY 1.50 1.90 1.05 3.05 1.97 2.45 0.00 -
P/NAPS 0.54 0.90 2.38 0.79 1.32 1.16 0.00 -
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 29/09/09 29/09/08 27/09/07 19/09/06 27/09/05 14/09/04 - -
Price 1.11 1.07 1.83 0.88 0.98 1.07 0.00 -
P/RPS 0.31 0.21 0.47 0.28 0.43 0.51 0.00 -
P/EPS 8.24 2.26 8.38 8.89 8.48 8.47 0.00 -
EY 12.13 44.24 11.93 11.25 11.79 11.80 0.00 -
DY 1.35 2.80 1.37 2.84 2.55 2.34 0.00 -
P/NAPS 0.60 0.61 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