[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 66.98%
YoY- -153.51%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 18,680 18,308 18,308 18,130 17,140 17,856 21,446 -10.44%
PBT 428 5,944 5,944 33 -770 -1,564 2,742 -77.31%
Tax -276 724 724 -389 -308 -260 -614 -47.19%
NP 152 6,668 6,668 -356 -1,078 -1,824 2,128 -87.84%
-
NP to SH 152 6,668 6,668 -356 -1,078 -1,824 2,133 -87.87%
-
Tax Rate 64.49% -12.18% -12.18% 1,178.79% - - 22.39% -
Total Cost 18,528 11,640 11,640 18,486 18,218 19,680 19,318 -3.27%
-
Net Worth 71,667 0 68,936 61,998 62,615 62,377 62,753 11.19%
Dividend
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 3,039 1,280 548 - - 2,918 731 212.06%
Div Payout % 2,000.00% 19.20% 8.23% - - 0.00% 34.31% -
Equity
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 71,667 0 68,936 61,998 62,615 62,377 62,753 11.19%
NOSH 37,999 36,577 36,577 36,575 36,666 36,480 36,586 3.07%
Ratio Analysis
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 0.81% 36.42% 36.42% -1.96% -6.29% -10.22% 9.92% -
ROE 0.21% 0.00% 9.67% -0.57% -1.72% -2.92% 3.40% -
Per Share
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 49.16 50.05 50.05 49.57 46.75 48.95 58.62 -13.11%
EPS 0.40 18.23 18.23 -0.97 -2.94 -5.00 5.83 -88.23%
DPS 8.00 3.50 1.50 0.00 0.00 8.00 2.00 202.59%
NAPS 1.886 0.00 1.8847 1.6951 1.7077 1.7099 1.7152 7.87%
Adjusted Per Share Value based on latest NOSH - 36,756
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 15.97 15.65 15.65 15.50 14.65 15.27 18.33 -10.42%
EPS 0.13 5.70 5.70 -0.30 -0.92 -1.56 1.82 -87.84%
DPS 2.60 1.09 0.47 0.00 0.00 2.50 0.63 210.24%
NAPS 0.6127 0.00 0.5894 0.53 0.5353 0.5333 0.5365 11.19%
Price Multiplier on Financial Quarter End Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.16 1.08 0.925 0.98 0.86 0.96 0.88 -
P/RPS 2.36 2.16 1.85 1.98 1.84 1.96 1.50 43.61%
P/EPS 290.00 5.92 5.07 -100.68 -29.25 -19.20 15.09 959.94%
EY 0.34 16.88 19.71 -0.99 -3.42 -5.21 6.63 -90.67%
DY 6.90 3.24 1.62 0.00 0.00 8.33 2.27 143.01%
P/NAPS 0.62 0.00 0.49 0.58 0.50 0.56 0.51 16.88%
Price Multiplier on Announcement Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 28/03/14 - 23/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 0.00 1.08 0.995 0.80 0.90 0.85 -
P/RPS 2.03 0.00 2.16 2.01 1.71 1.84 1.45 30.83%
P/EPS 250.00 0.00 5.92 -102.23 -27.21 -18.00 14.58 867.66%
EY 0.40 0.00 16.88 -0.98 -3.68 -5.56 6.86 -89.66%
DY 8.00 0.00 1.39 0.00 0.00 8.89 2.35 166.02%
P/NAPS 0.53 0.00 0.57 0.59 0.47 0.53 0.50 4.76%

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