[HIAPTEK] YoY TTM Result on 31-Oct-2008 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
03-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -5.41%
YoY- 136.24%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 1,051,903 1,030,174 1,123,267 1,676,211 1,306,654 1,099,730 731,048 6.24%
PBT 35,140 44,595 39,505 197,547 86,106 67,029 44,726 -3.93%
Tax -525 -12,822 16,219 -51,612 -24,333 -19,991 -12,669 -41.15%
NP 34,615 31,773 55,724 145,935 61,773 47,038 32,057 1.28%
-
NP to SH 36,683 32,353 55,724 145,935 61,773 47,038 32,057 2.27%
-
Tax Rate 1.49% 28.75% -41.06% 26.13% 28.26% 29.82% 28.33% -
Total Cost 1,017,288 998,401 1,067,543 1,530,276 1,244,881 1,052,692 698,991 6.45%
-
Net Worth 723,928 680,166 618,470 574,139 425,216 360,085 319,689 14.58%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 4,825 4,828 4,830 9,777 8,175 8,129 8,185 -8.42%
Div Payout % 13.16% 14.92% 8.67% 6.70% 13.23% 17.28% 25.54% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 723,928 680,166 618,470 574,139 425,216 360,085 319,689 14.58%
NOSH 321,746 320,833 322,120 322,550 327,089 324,401 326,213 -0.22%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 3.29% 3.08% 4.96% 8.71% 4.73% 4.28% 4.39% -
ROE 5.07% 4.76% 9.01% 25.42% 14.53% 13.06% 10.03% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 326.94 321.09 348.71 519.67 399.48 339.00 224.10 6.49%
EPS 11.40 10.08 17.30 45.24 18.89 14.50 9.83 2.49%
DPS 1.50 1.50 1.50 3.00 2.50 2.50 2.50 -8.15%
NAPS 2.25 2.12 1.92 1.78 1.30 1.11 0.98 14.85%
Adjusted Per Share Value based on latest NOSH - 322,550
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 60.47 59.22 64.57 96.36 75.11 63.22 42.02 6.25%
EPS 2.11 1.86 3.20 8.39 3.55 2.70 1.84 2.30%
DPS 0.28 0.28 0.28 0.56 0.47 0.47 0.47 -8.26%
NAPS 0.4161 0.391 0.3555 0.33 0.2444 0.207 0.1838 14.58%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.87 1.29 1.38 0.68 1.76 1.18 0.88 -
P/RPS 0.27 0.40 0.40 0.13 0.44 0.35 0.39 -5.94%
P/EPS 7.63 12.79 7.98 1.50 9.32 8.14 8.95 -2.62%
EY 13.10 7.82 12.54 66.54 10.73 12.29 11.17 2.69%
DY 1.72 1.16 1.09 4.41 1.42 2.12 2.84 -8.01%
P/NAPS 0.39 0.61 0.72 0.38 1.35 1.06 0.90 -13.00%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 08/12/11 14/12/10 16/12/09 03/12/08 13/12/07 15/12/06 12/12/05 -
Price 0.80 1.19 1.44 0.64 1.75 1.32 0.69 -
P/RPS 0.24 0.37 0.41 0.12 0.44 0.39 0.31 -4.17%
P/EPS 7.02 11.80 8.32 1.41 9.27 9.10 7.02 0.00%
EY 14.25 8.47 12.01 70.69 10.79 10.98 14.24 0.01%
DY 1.87 1.26 1.04 4.69 1.43 1.89 3.62 -10.42%
P/NAPS 0.36 0.56 0.75 0.36 1.35 1.19 0.70 -10.48%

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