[HIAPTEK] YoY TTM Result on 31-Oct-2010 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -36.16%
YoY- -41.94%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 1,104,725 1,092,891 1,051,903 1,030,174 1,123,267 1,676,211 1,306,654 -2.75%
PBT 49,015 12,973 35,140 44,595 39,505 197,547 86,106 -8.95%
Tax -11,677 -3,845 -525 -12,822 16,219 -51,612 -24,333 -11.50%
NP 37,338 9,128 34,615 31,773 55,724 145,935 61,773 -8.04%
-
NP to SH 37,338 9,485 36,683 32,353 55,724 145,935 61,773 -8.04%
-
Tax Rate 23.82% 29.64% 1.49% 28.75% -41.06% 26.13% 28.26% -
Total Cost 1,067,387 1,083,763 1,017,288 998,401 1,067,543 1,530,276 1,244,881 -2.52%
-
Net Worth 918,492 905,357 723,928 680,166 618,470 574,139 425,216 13.68%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div 4,240 4,120 4,825 4,828 4,830 9,777 8,175 -10.35%
Div Payout % 11.36% 43.44% 13.16% 14.92% 8.67% 6.70% 13.23% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 918,492 905,357 723,928 680,166 618,470 574,139 425,216 13.68%
NOSH 706,532 724,285 321,746 320,833 322,120 322,550 327,089 13.68%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 3.38% 0.84% 3.29% 3.08% 4.96% 8.71% 4.73% -
ROE 4.07% 1.05% 5.07% 4.76% 9.01% 25.42% 14.53% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 156.36 150.89 326.94 321.09 348.71 519.67 399.48 -14.46%
EPS 5.28 1.31 11.40 10.08 17.30 45.24 18.89 -19.12%
DPS 0.60 0.57 1.50 1.50 1.50 3.00 2.50 -21.15%
NAPS 1.30 1.25 2.25 2.12 1.92 1.78 1.30 0.00%
Adjusted Per Share Value based on latest NOSH - 320,833
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 63.36 62.68 60.33 59.08 64.42 96.13 74.94 -2.75%
EPS 2.14 0.54 2.10 1.86 3.20 8.37 3.54 -8.03%
DPS 0.24 0.24 0.28 0.28 0.28 0.56 0.47 -10.58%
NAPS 0.5268 0.5192 0.4152 0.3901 0.3547 0.3293 0.2439 13.68%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.72 0.50 0.87 1.29 1.38 0.68 1.76 -
P/RPS 0.46 0.33 0.27 0.40 0.40 0.13 0.44 0.74%
P/EPS 13.62 38.18 7.63 12.79 7.98 1.50 9.32 6.52%
EY 7.34 2.62 13.10 7.82 12.54 66.54 10.73 -6.12%
DY 0.83 1.14 1.72 1.16 1.09 4.41 1.42 -8.55%
P/NAPS 0.55 0.40 0.39 0.61 0.72 0.38 1.35 -13.88%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 17/12/13 12/12/12 08/12/11 14/12/10 16/12/09 03/12/08 13/12/07 -
Price 0.745 0.47 0.80 1.19 1.44 0.64 1.75 -
P/RPS 0.48 0.31 0.24 0.37 0.41 0.12 0.44 1.45%
P/EPS 14.10 35.89 7.02 11.80 8.32 1.41 9.27 7.23%
EY 7.09 2.79 14.25 8.47 12.01 70.69 10.79 -6.75%
DY 0.81 1.21 1.87 1.26 1.04 4.69 1.43 -9.03%
P/NAPS 0.57 0.38 0.36 0.56 0.75 0.36 1.35 -13.37%

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