[HIGH5] QoQ Annualized Quarter Result on 31-Jul-2005 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 5.1%
YoY- 30.07%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 538,288 565,432 484,712 466,592 485,040 504,176 363,545 30.00%
PBT 4,846 4,852 17,656 20,936 19,770 15,260 16,647 -56.17%
Tax -360 -360 4,495 -536 -360 -360 116 -
NP 4,486 4,492 22,151 20,400 19,410 14,900 16,763 -58.57%
-
NP to SH 4,486 4,492 22,151 20,400 19,410 14,900 16,763 -58.57%
-
Tax Rate 7.43% 7.42% -25.46% 2.56% 1.82% 2.36% -0.70% -
Total Cost 533,802 560,940 462,561 446,192 465,630 489,276 346,782 33.42%
-
Net Worth 171,893 177,984 146,723 108,146 98,503 77,899 88,867 55.43%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - 2,434 -
Div Payout % - - - - - - 14.52% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 171,893 177,984 146,723 108,146 98,503 77,899 88,867 55.43%
NOSH 209,626 211,886 185,726 177,288 161,480 141,634 121,735 43.80%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.83% 0.79% 4.57% 4.37% 4.00% 2.96% 4.61% -
ROE 2.61% 2.52% 15.10% 18.86% 19.70% 19.13% 18.86% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 256.78 266.86 260.98 263.18 300.37 355.97 298.63 -9.60%
EPS 2.14 2.12 11.93 11.51 12.02 10.52 13.77 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.82 0.84 0.79 0.61 0.61 0.55 0.73 8.08%
Adjusted Per Share Value based on latest NOSH - 208,768
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 131.49 138.13 118.41 113.98 118.49 123.16 88.81 29.99%
EPS 1.10 1.10 5.41 4.98 4.74 3.64 4.09 -58.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.4199 0.4348 0.3584 0.2642 0.2406 0.1903 0.2171 55.42%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.68 0.64 0.94 1.00 1.13 1.09 -
P/RPS 0.24 0.25 0.25 0.36 0.33 0.32 0.36 -23.74%
P/EPS 28.97 32.08 5.37 8.17 8.32 10.74 7.92 137.96%
EY 3.45 3.12 18.64 12.24 12.02 9.31 12.63 -58.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 0.76 0.81 0.81 1.54 1.64 2.05 1.49 -36.23%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 31/01/05 -
Price 0.52 0.68 0.62 0.80 0.93 1.05 1.13 -
P/RPS 0.20 0.25 0.24 0.30 0.31 0.29 0.38 -34.88%
P/EPS 24.30 32.08 5.20 6.95 7.74 9.98 8.21 106.55%
EY 4.12 3.12 19.24 14.38 12.92 10.02 12.19 -51.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.63 0.81 0.78 1.31 1.52 1.91 1.55 -45.21%

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