[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2021 [#3]

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Annualized Quarter Result
Revenue	26,960	29,268	21,900	21,250	22,462	22,776	18,507	28.59%
YoY %	-7.89%	33.64%	3.06%	-5.40%	-1.38%	23.07%	-	-
Horiz. %	145.67%	158.15%	118.33%	114.82%	121.37%	123.07%	100.00%	-
PBT	7,700	8,936	19,977	18,510	10,050	8,476	2,702	101.38%
YoY %	-13.83%	-55.27%	7.93%	84.18%	18.57%	213.69%	-	-
Horiz. %	284.97%	330.72%	739.34%	685.05%	371.95%	313.69%	100.00%	-
Tax	-1,286	-1,444	-1,227	-1,308	-1,306	-1,612	-275	180.43%
YoY %	10.94%	-17.69%	6.19%	-0.15%	18.98%	-486.18%	-	-
Horiz. %	467.64%	525.09%	446.18%	475.64%	474.91%	586.18%	100.00%	-
NP	6,414	7,492	18,750	17,202	8,744	6,864	2,427	91.48%
YoY %	-14.39%	-60.04%	9.00%	96.73%	27.39%	182.82%	-	-
Horiz. %	264.28%	308.69%	772.56%	708.78%	360.28%	282.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,414	7,492	18,750	17,202	8,744	6,864	2,427	91.48%
YoY %	-14.39%	-60.04%	9.00%	96.73%	27.39%	182.82%	-	-
Horiz. %	264.28%	308.69%	772.56%	708.78%	360.28%	282.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	16.16%	6.14%	7.07%	13.00%	19.02%	10.18%	-
YoY %	3.34%	163.19%	-13.15%	-45.62%	-31.65%	86.84%	-	-
Horiz. %	164.05%	158.74%	60.31%	69.45%	127.70%	186.84%	100.00%	-
Total Cost	20,546	21,776	3,150	4,048	13,718	15,912	16,080	17.80%
YoY %	-5.65%	591.30%	-22.18%	-70.49%	-13.79%	-1.04%	-	-
Horiz. %	127.77%	135.42%	19.59%	25.17%	85.31%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,944	117,874	115,630	106,709	103,375	98,244	96,460	14.38%
YoY %	0.06%	1.94%	8.36%	3.23%	5.22%	1.85%	-	-
Horiz. %	122.27%	122.20%	119.87%	110.63%	107.17%	101.85%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Dividend
Div	2,432	4,867	4,232	1,778	1,502	2,931	1,097	70.26%
YoY %	-50.03%	15.00%	138.02%	18.38%	-48.75%	167.18%	-	-
Horiz. %	221.70%	443.66%	385.78%	162.08%	136.92%	267.18%	100.00%	-
Div Payout %	37.93%	64.97%	22.57%	10.34%	17.18%	42.71%	45.21%	-
YoY %	-41.62%	187.86%	118.28%	-39.81%	-59.78%	-5.53%	-	-
Horiz. %	83.90%	143.71%	49.92%	22.87%	38.00%	94.47%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Equity
Net Worth	117,944	117,874	115,630	106,709	103,375	98,244	96,460	14.38%
YoY %	0.06%	1.94%	8.36%	3.23%	5.22%	1.85%	-	-
Horiz. %	122.27%	122.20%	119.87%	110.63%	107.17%	101.85%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	108.42%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Ratio Analysis
NP Margin	23.79%	25.60%	85.62%	80.95%	38.93%	30.14%	13.11%	-
YoY %	-7.07%	-70.10%	5.77%	107.94%	29.16%	129.90%	-	-
Horiz. %	181.46%	195.27%	653.09%	617.47%	296.95%	229.90%	100.00%	-
ROE	5.44%	6.36%	16.22%	16.12%	8.46%	6.99%	2.52%	-
YoY %	-14.47%	-60.79%	0.62%	90.54%	21.03%	177.38%	-	-
Horiz. %	215.87%	252.38%	643.65%	639.68%	335.71%	277.38%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Per Share
RPS	22.17	24.05	18.11	55.77	59.82	62.15	50.60	-42.40%
YoY %	-7.82%	32.80%	-67.53%	-6.77%	-3.75%	22.83%	-	-
Horiz. %	43.81%	47.53%	35.79%	110.22%	118.22%	122.83%	100.00%	-
EPS	5.28	6.16	16.40	46.03	23.62	18.72	6.64	-14.20%
YoY %	-14.29%	-62.44%	-64.37%	94.88%	26.18%	181.93%	-	-
Horiz. %	79.52%	92.77%	246.99%	693.22%	355.72%	281.93%	100.00%	-
DPS	2.00	4.00	3.50	4.67	4.00	8.00	3.00	-23.74%
YoY %	-50.00%	14.29%	-25.05%	16.75%	-50.00%	166.67%	-	-
Horiz. %	66.67%	133.33%	116.67%	155.67%	133.33%	266.67%	100.00%	-
NAPS	0.9697	0.9687	0.9562	2.8007	2.753	2.6807	2.6372	-48.76%
YoY %	0.10%	1.31%	-65.86%	1.73%	2.70%	1.65%	-	-
Horiz. %	36.77%	36.73%	36.26%	106.20%	104.39%	101.65%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	22.13	24.02	17.97	17.44	18.44	18.69	15.19	28.60%
YoY %	-7.87%	33.67%	3.04%	-5.42%	-1.34%	23.04%	-	-
Horiz. %	145.69%	158.13%	118.30%	114.81%	121.40%	123.04%	100.00%	-
EPS	5.26	6.15	15.39	14.12	7.18	5.63	1.99	91.51%
YoY %	-14.47%	-60.04%	8.99%	96.66%	27.53%	182.91%	-	-
Horiz. %	264.32%	309.05%	773.37%	709.55%	360.80%	282.91%	100.00%	-
DPS	2.00	3.99	3.47	1.46	1.23	2.41	0.90	70.54%
YoY %	-49.87%	14.99%	137.67%	18.70%	-48.96%	167.78%	-	-
Horiz. %	222.22%	443.33%	385.56%	162.22%	136.67%	267.78%	100.00%	-
NAPS	0.9681	0.9675	0.9491	0.8758	0.8485	0.8064	0.7917	14.39%
YoY %	0.06%	1.94%	8.37%	3.22%	5.22%	1.86%	-	-
Horiz. %	122.28%	122.21%	119.88%	110.62%	107.17%	101.86%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	-
Price	0.995	1.17	1.91	4.38	2.06	1.82	0.93	-
P/RPS	4.49	4.86	10.55	7.85	3.44	2.93	1.84	81.54%
YoY %	-7.61%	-53.93%	34.39%	128.20%	17.41%	59.24%	-	-
Horiz. %	244.02%	264.13%	573.37%	426.63%	186.96%	159.24%	100.00%	-
P/EPS	18.87	19.00	12.32	9.70	8.85	9.72	14.02	21.96%
YoY %	-0.68%	54.22%	27.01%	9.60%	-8.95%	-30.67%	-	-
Horiz. %	134.59%	135.52%	87.87%	69.19%	63.12%	69.33%	100.00%	-
EY	5.30	5.26	8.12	10.31	11.30	10.29	7.13	-17.98%
YoY %	0.76%	-35.22%	-21.24%	-8.76%	9.82%	44.32%	-	-
Horiz. %	74.33%	73.77%	113.88%	144.60%	158.49%	144.32%	100.00%	-
DY	2.01	3.42	1.83	1.07	1.94	4.40	3.23	-27.17%
YoY %	-41.23%	86.89%	71.03%	-44.85%	-55.91%	36.22%	-	-
Horiz. %	62.23%	105.88%	56.66%	33.13%	60.06%	136.22%	100.00%	-
P/NAPS	1.03	1.21	2.00	1.56	0.75	0.68	0.35	105.76%
YoY %	-14.88%	-39.50%	28.21%	108.00%	10.29%	94.29%	-	-
Horiz. %	294.29%	345.71%	571.43%	445.71%	214.29%	194.29%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Announcement Date
Date	28/06/22	28/03/22	29/12/21	28/09/21	29/06/21	26/03/21	29/12/20	-
Price	0.89	1.10	1.33	2.05	2.24	2.15	1.09	-
P/RPS	4.02	4.57	7.34	3.68	3.74	3.46	2.15	51.94%
YoY %	-12.04%	-37.74%	99.46%	-1.60%	8.09%	60.93%	-	-
Horiz. %	186.98%	212.56%	341.40%	171.16%	173.95%	160.93%	100.00%	-
P/EPS	16.88	17.87	8.58	4.54	9.62	11.48	16.43	1.82%
YoY %	-5.54%	108.28%	88.99%	-52.81%	-16.20%	-30.13%	-	-
Horiz. %	102.74%	108.76%	52.22%	27.63%	58.55%	69.87%	100.00%	-
EY	5.93	5.60	11.66	22.02	10.40	8.71	6.09	-1.76%
YoY %	5.89%	-51.97%	-47.05%	111.73%	19.40%	43.02%	-	-
Horiz. %	97.37%	91.95%	191.46%	361.58%	170.77%	143.02%	100.00%	-
DY	2.25	3.64	2.63	2.28	1.79	3.72	2.75	-12.55%
YoY %	-38.19%	38.40%	15.35%	27.37%	-51.88%	35.27%	-	-
Horiz. %	81.82%	132.36%	95.64%	82.91%	65.09%	135.27%	100.00%	-
P/NAPS	0.92	1.14	1.39	0.73	0.81	0.80	0.41	71.65%
YoY %	-19.30%	-17.99%	90.41%	-9.88%	1.25%	95.12%	-	-
Horiz. %	224.39%	278.05%	339.02%	178.05%	197.56%	195.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos