[HIGH5] QoQ Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 30.34%
YoY- 106.79%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 586,118 588,764 594,184 588,891 592,930 610,308 636,580 -5.37%
PBT 3,758 3,100 3,148 1,448 1,114 1,000 412 338.32%
Tax -10 -10 0 -15 -14 -10 0 -
NP 3,748 3,090 3,148 1,433 1,100 990 412 337.54%
-
NP to SH 3,753 3,094 3,152 1,439 1,104 994 416 335.11%
-
Tax Rate 0.27% 0.32% 0.00% 1.04% 1.26% 1.00% 0.00% -
Total Cost 582,370 585,674 591,036 587,458 591,830 609,318 636,168 -5.73%
-
Net Worth 166,186 161,426 157,599 140,771 143,307 139,781 155,999 4.31%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 166,186 161,426 157,599 140,771 143,307 139,781 155,999 4.31%
NOSH 339,156 336,304 328,333 312,826 318,461 310,625 346,666 -1.45%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 0.64% 0.52% 0.53% 0.24% 0.19% 0.16% 0.06% -
ROE 2.26% 1.92% 2.00% 1.02% 0.77% 0.71% 0.27% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 172.82 175.07 180.97 188.25 186.19 196.48 183.63 -3.97%
EPS 1.11 0.92 0.96 0.46 0.35 0.32 0.12 342.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.45 0.45 0.45 0.45 5.85%
Adjusted Per Share Value based on latest NOSH - 321,578
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 143.18 143.83 145.15 143.86 144.84 149.09 155.51 -5.37%
EPS 0.92 0.76 0.77 0.35 0.27 0.24 0.10 340.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.3943 0.385 0.3439 0.3501 0.3415 0.3811 4.32%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.73 0.79 0.77 0.69 0.76 0.75 0.98 -
P/RPS 0.42 0.45 0.43 0.37 0.41 0.38 0.53 -14.40%
P/EPS 65.96 85.87 80.21 150.00 219.23 234.37 816.67 -81.40%
EY 1.52 1.16 1.25 0.67 0.46 0.43 0.12 445.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.65 1.60 1.53 1.69 1.67 2.18 -22.46%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 29/03/10 30/12/09 18/09/09 26/06/09 27/03/09 -
Price 0.71 0.74 0.72 0.76 0.68 0.79 1.00 -
P/RPS 0.41 0.42 0.40 0.40 0.37 0.40 0.54 -16.81%
P/EPS 64.16 80.43 75.00 165.22 196.15 246.88 833.33 -81.98%
EY 1.56 1.24 1.33 0.61 0.51 0.41 0.12 455.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.50 1.69 1.51 1.76 2.22 -24.77%

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