[HIGH5] QoQ Annualized Quarter Result on 31-Oct-2003 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 14.72%
YoY- 9.43%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 302,877 192,878 50,464 50,664 46,329 46,692 48,556 239.23%
PBT 16,124 13,034 7,324 10,273 9,512 8,956 10,048 37.10%
Tax -440 -480 -600 -214 -744 -820 -880 -37.03%
NP 15,684 12,554 6,724 10,059 8,768 8,136 9,168 43.08%
-
NP to SH 15,684 12,554 6,724 10,059 8,768 8,136 9,168 43.08%
-
Tax Rate 2.73% 3.68% 8.19% 2.08% 7.82% 9.16% 8.76% -
Total Cost 287,193 180,324 43,740 40,605 37,561 38,556 39,388 276.47%
-
Net Worth 69,953 60,203 76,335 73,643 69,684 67,266 65,714 4.25%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,721 - - 1,600 - - - -
Div Payout % 10.98% - - 15.92% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 69,953 60,203 76,335 73,643 69,684 67,266 65,714 4.25%
NOSH 107,621 98,694 81,207 80,047 80,097 80,078 80,139 21.74%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.18% 6.51% 13.32% 19.85% 18.93% 17.42% 18.88% -
ROE 22.42% 20.85% 8.81% 13.66% 12.58% 12.10% 13.95% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 281.43 195.43 62.14 63.29 57.84 58.31 60.59 178.64%
EPS 14.57 12.72 8.28 12.50 10.95 10.16 11.44 17.51%
DPS 1.60 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.94 0.92 0.87 0.84 0.82 -14.36%
Adjusted Per Share Value based on latest NOSH - 79,772
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 73.99 47.12 12.33 12.38 11.32 11.41 11.86 239.26%
EPS 3.83 3.07 1.64 2.46 2.14 1.99 2.24 43.03%
DPS 0.42 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1709 0.1471 0.1865 0.1799 0.1702 0.1643 0.1605 4.27%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 1.19 1.32 1.45 1.27 1.10 0.90 0.87 -
P/RPS 0.42 0.68 2.33 2.01 1.90 1.54 1.44 -56.05%
P/EPS 8.17 10.38 17.51 10.11 10.05 8.86 7.60 4.94%
EY 12.25 9.64 5.71 9.89 9.95 11.29 13.15 -4.62%
DY 1.34 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.83 2.16 1.54 1.38 1.26 1.07 1.06 43.95%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 24/06/04 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 -
Price 1.12 1.21 1.40 1.29 1.13 1.00 0.87 -
P/RPS 0.40 0.62 2.25 2.04 1.95 1.72 1.44 -57.46%
P/EPS 7.69 9.51 16.91 10.27 10.32 9.84 7.60 0.78%
EY 13.01 10.51 5.91 9.74 9.69 10.16 13.15 -0.71%
DY 1.43 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.72 1.98 1.49 1.40 1.30 1.19 1.06 38.12%

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