[HIAPTEK] YoY TTM Result on 31-Oct-2009 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
16-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 28.51%
YoY- -61.82%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 1,092,891 1,051,903 1,030,174 1,123,267 1,676,211 1,306,654 1,099,730 -0.10%
PBT 12,973 35,140 44,595 39,505 197,547 86,106 67,029 -23.92%
Tax -3,845 -525 -12,822 16,219 -51,612 -24,333 -19,991 -24.00%
NP 9,128 34,615 31,773 55,724 145,935 61,773 47,038 -23.89%
-
NP to SH 9,485 36,683 32,353 55,724 145,935 61,773 47,038 -23.40%
-
Tax Rate 29.64% 1.49% 28.75% -41.06% 26.13% 28.26% 29.82% -
Total Cost 1,083,763 1,017,288 998,401 1,067,543 1,530,276 1,244,881 1,052,692 0.48%
-
Net Worth 905,357 723,928 680,166 618,470 574,139 425,216 360,085 16.59%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 4,120 4,825 4,828 4,830 9,777 8,175 8,129 -10.69%
Div Payout % 43.44% 13.16% 14.92% 8.67% 6.70% 13.23% 17.28% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 905,357 723,928 680,166 618,470 574,139 425,216 360,085 16.59%
NOSH 724,285 321,746 320,833 322,120 322,550 327,089 324,401 14.31%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.84% 3.29% 3.08% 4.96% 8.71% 4.73% 4.28% -
ROE 1.05% 5.07% 4.76% 9.01% 25.42% 14.53% 13.06% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 150.89 326.94 321.09 348.71 519.67 399.48 339.00 -12.60%
EPS 1.31 11.40 10.08 17.30 45.24 18.89 14.50 -32.98%
DPS 0.57 1.50 1.50 1.50 3.00 2.50 2.50 -21.82%
NAPS 1.25 2.25 2.12 1.92 1.78 1.30 1.11 1.99%
Adjusted Per Share Value based on latest NOSH - 322,120
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 62.82 60.47 59.22 64.57 96.36 75.11 63.22 -0.10%
EPS 0.55 2.11 1.86 3.20 8.39 3.55 2.70 -23.27%
DPS 0.24 0.28 0.28 0.28 0.56 0.47 0.47 -10.58%
NAPS 0.5204 0.4161 0.391 0.3555 0.33 0.2444 0.207 16.59%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.50 0.87 1.29 1.38 0.68 1.76 1.18 -
P/RPS 0.33 0.27 0.40 0.40 0.13 0.44 0.35 -0.97%
P/EPS 38.18 7.63 12.79 7.98 1.50 9.32 8.14 29.35%
EY 2.62 13.10 7.82 12.54 66.54 10.73 12.29 -22.69%
DY 1.14 1.72 1.16 1.09 4.41 1.42 2.12 -9.81%
P/NAPS 0.40 0.39 0.61 0.72 0.38 1.35 1.06 -14.97%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 12/12/12 08/12/11 14/12/10 16/12/09 03/12/08 13/12/07 15/12/06 -
Price 0.47 0.80 1.19 1.44 0.64 1.75 1.32 -
P/RPS 0.31 0.24 0.37 0.41 0.12 0.44 0.39 -3.75%
P/EPS 35.89 7.02 11.80 8.32 1.41 9.27 9.10 25.66%
EY 2.79 14.25 8.47 12.01 70.69 10.79 10.98 -20.39%
DY 1.21 1.87 1.26 1.04 4.69 1.43 1.89 -7.15%
P/NAPS 0.38 0.36 0.56 0.75 0.36 1.35 1.19 -17.31%

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