[HIGHTEC] QoQ Cumulative Quarter Result on 30-Apr-2022 [#2]

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Cumulative Result
Revenue	7,192	26,687	19,903	13,480	7,317	21,900	15,938	-41.08%
YoY %	-73.05%	34.09%	47.65%	84.23%	-66.59%	37.41%	-	-
Horiz. %	45.12%	167.44%	124.88%	84.58%	45.91%	137.41%	100.00%	-
PBT	1,723	10,950	6,176	3,850	2,234	19,977	13,883	-75.02%
YoY %	-84.26%	77.30%	60.42%	72.34%	-88.82%	43.90%	-	-
Horiz. %	12.41%	78.87%	44.49%	27.73%	16.09%	143.90%	100.00%	-
Tax	-429	-2,175	-904	-643	-361	-1,227	-981	-42.29%
YoY %	80.28%	-140.60%	-40.59%	-78.12%	70.58%	-25.08%	-	-
Horiz. %	43.73%	221.71%	92.15%	65.55%	36.80%	125.08%	100.00%	-
NP	1,294	8,775	5,272	3,207	1,873	18,750	12,902	-78.32%
YoY %	-85.25%	66.45%	64.39%	71.22%	-90.01%	45.33%	-	-
Horiz. %	10.03%	68.01%	40.86%	24.86%	14.52%	145.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,294	8,775	5,272	3,207	1,873	18,750	12,902	-78.32%
YoY %	-85.25%	66.45%	64.39%	71.22%	-90.01%	45.33%	-	-
Horiz. %	10.03%	68.01%	40.86%	24.86%	14.52%	145.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	19.86%	14.64%	16.70%	16.16%	6.14%	7.07%	-
YoY %	25.38%	35.66%	-12.34%	3.34%	163.19%	-13.15%	-	-
Horiz. %	352.19%	280.91%	207.07%	236.21%	228.57%	86.85%	100.00%	-
Total Cost	5,898	17,912	14,631	10,273	5,444	3,150	3,036	55.50%
YoY %	-67.07%	22.42%	42.42%	88.70%	72.83%	3.75%	-	-
Horiz. %	194.27%	589.99%	481.92%	338.37%	179.31%	103.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,571	128,655	119,374	117,944	117,874	115,630	106,709	14.35%
YoY %	1.49%	7.77%	1.21%	0.06%	1.94%	8.36%	-	-
Horiz. %	122.36%	120.57%	111.87%	110.53%	110.46%	108.36%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Dividend
Div	1,196	3,600	3,625	1,216	1,216	4,232	1,333	-6.95%
YoY %	-66.78%	-0.69%	198.11%	0.00%	-71.27%	217.48%	-	-
Horiz. %	89.72%	270.07%	271.94%	91.22%	91.22%	317.48%	100.00%	-
Div Payout %	92.43%	41.03%	68.78%	37.93%	64.97%	22.57%	10.34%	-
YoY %	125.27%	-40.35%	81.33%	-41.62%	187.86%	118.28%	-	-
Horiz. %	893.91%	396.81%	665.18%	366.83%	628.34%	218.28%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Equity
Net Worth	130,571	128,655	119,374	117,944	117,874	115,630	106,709	14.35%
YoY %	1.49%	7.77%	1.21%	0.06%	1.94%	8.36%	-	-
Horiz. %	122.36%	120.57%	111.87%	110.53%	110.46%	108.36%	100.00%	-
NOSH	121,836	121,836	121,836	121,836	121,836	121,836	40,612	107.59%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	200.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	300.00%	300.00%	300.00%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Ratio Analysis
NP Margin	17.99%	32.88%	26.49%	23.79%	25.60%	85.62%	80.95%	-
YoY %	-45.29%	24.12%	11.35%	-7.07%	-70.10%	5.77%	-	-
Horiz. %	22.22%	40.62%	32.72%	29.39%	31.62%	105.77%	100.00%	-
ROE	0.99%	6.82%	4.42%	2.72%	1.59%	16.22%	12.09%	-
YoY %	-85.48%	54.30%	62.50%	71.07%	-90.20%	34.16%	-	-
Horiz. %	8.19%	56.41%	36.56%	22.50%	13.15%	134.16%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Per Share
RPS	6.01	22.24	16.47	11.08	6.01	18.11	41.83	-72.47%
YoY %	-72.98%	35.03%	48.65%	84.36%	-66.81%	-56.71%	-	-
Horiz. %	14.37%	53.17%	39.37%	26.49%	14.37%	43.29%	100.00%	-
EPS	1.06	7.25	4.34	2.64	1.54	16.40	34.52	-90.13%
YoY %	-85.38%	67.05%	64.39%	71.43%	-90.61%	-52.49%	-	-
Horiz. %	3.07%	21.00%	12.57%	7.65%	4.46%	47.51%	100.00%	-
DPS	1.00	3.00	3.00	1.00	1.00	3.50	3.50	-56.52%
YoY %	-66.67%	0.00%	200.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	28.57%	85.71%	85.71%	28.57%	28.57%	100.00%	100.00%	-
NAPS	1.0917	1.072	0.9877	0.9697	0.9687	0.9562	2.8007	-46.54%
YoY %	1.84%	8.53%	1.86%	0.10%	1.31%	-65.86%	-	-
Horiz. %	38.98%	38.28%	35.27%	34.62%	34.59%	34.14%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	6.15	22.82	17.02	11.52	6.26	18.72	13.63	-41.08%
YoY %	-73.05%	34.08%	47.74%	84.03%	-66.56%	37.34%	-	-
Horiz. %	45.12%	167.42%	124.87%	84.52%	45.93%	137.34%	100.00%	-
EPS	1.11	7.50	4.51	2.74	1.60	16.03	11.03	-78.27%
YoY %	-85.20%	66.30%	64.60%	71.25%	-90.02%	45.33%	-	-
Horiz. %	10.06%	68.00%	40.89%	24.84%	14.51%	145.33%	100.00%	-
DPS	1.02	3.08	3.10	1.04	1.04	3.62	1.14	-7.12%
YoY %	-66.88%	-0.65%	198.08%	0.00%	-71.27%	217.54%	-	-
Horiz. %	89.47%	270.18%	271.93%	91.23%	91.23%	317.54%	100.00%	-
NAPS	1.1163	1.0999	1.0206	1.0083	1.0078	0.9886	0.9123	14.35%
YoY %	1.49%	7.77%	1.22%	0.05%	1.94%	8.36%	-	-
Horiz. %	122.36%	120.56%	111.87%	110.52%	110.47%	108.36%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	-
Price	1.15	0.89	0.925	0.995	1.17	1.91	4.38	-
P/RPS	19.12	4.00	5.62	8.98	19.46	10.55	10.47	49.23%
YoY %	378.00%	-28.83%	-37.42%	-53.85%	84.45%	0.76%	-	-
Horiz. %	182.62%	38.20%	53.68%	85.77%	185.86%	100.76%	100.00%	-
P/EPS	106.29	12.17	21.21	37.74	76.01	12.32	12.93	305.75%
YoY %	773.38%	-42.62%	-43.80%	-50.35%	516.96%	-4.72%	-	-
Horiz. %	822.04%	94.12%	164.04%	291.88%	587.86%	95.28%	100.00%	-
EY	0.94	8.22	4.72	2.65	1.32	8.12	7.73	-75.36%
YoY %	-88.56%	74.15%	78.11%	100.76%	-83.74%	5.05%	-	-
Horiz. %	12.16%	106.34%	61.06%	34.28%	17.08%	105.05%	100.00%	-
DY	0.87	3.37	3.24	1.01	0.85	1.83	0.80	5.73%
YoY %	-74.18%	4.01%	220.79%	18.82%	-53.55%	128.75%	-	-
Horiz. %	108.75%	421.25%	405.00%	126.25%	106.25%	228.75%	100.00%	-
P/NAPS	1.05	0.83	0.94	1.03	1.21	2.00	1.56	-23.14%
YoY %	26.51%	-11.70%	-8.74%	-14.88%	-39.50%	28.21%	-	-
Horiz. %	67.31%	53.21%	60.26%	66.03%	77.56%	128.21%	100.00%	-

	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	CAGR
Price Multiplier on Announcement Date
Date	27/03/23	22/12/22	26/09/22	28/06/22	28/03/22	29/12/21	28/09/21	-
Price	0.94	0.90	0.98	0.89	1.10	1.33	2.05	-
P/RPS	15.63	4.05	5.95	8.03	18.29	7.34	4.90	116.23%
YoY %	285.93%	-31.93%	-25.90%	-56.10%	149.18%	49.80%	-	-
Horiz. %	318.98%	82.65%	121.43%	163.88%	373.27%	149.80%	100.00%	-
P/EPS	86.88	12.31	22.47	33.75	71.46	8.58	6.05	487.94%
YoY %	605.77%	-45.22%	-33.42%	-52.77%	732.87%	41.82%	-	-
Horiz. %	1,436.03%	203.47%	371.40%	557.85%	1,181.16%	141.82%	100.00%	-
EY	1.15	8.12	4.45	2.96	1.40	11.66	16.52	-82.99%
YoY %	-85.84%	82.47%	50.34%	111.43%	-87.99%	-29.42%	-	-
Horiz. %	6.96%	49.15%	26.94%	17.92%	8.47%	70.58%	100.00%	-
DY	1.06	3.33	3.06	1.12	0.91	2.63	1.71	-27.23%
YoY %	-68.17%	8.82%	173.21%	23.08%	-65.40%	53.80%	-	-
Horiz. %	61.99%	194.74%	178.95%	65.50%	53.22%	153.80%	100.00%	-
P/NAPS	0.86	0.84	0.99	0.92	1.14	1.39	0.73	11.51%
YoY %	2.38%	-15.15%	7.61%	-19.30%	-17.99%	90.41%	-	-
Horiz. %	117.81%	115.07%	135.62%	126.03%	156.16%	190.41%	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