[HIGHTEC] QoQ Cumulative Quarter Result on 31-Jan-2012 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -112.89%
YoY- -157.75%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 21,446 16,096 10,672 5,591 25,280 19,635 13,607 35.24%
PBT 2,742 768 371 -289 2,904 2,641 1,982 24.03%
Tax -614 -338 -165 -83 -544 -668 -456 21.82%
NP 2,128 430 206 -372 2,360 1,973 1,526 24.69%
-
NP to SH 2,133 499 274 -328 2,544 1,961 1,557 23.23%
-
Tax Rate 22.39% 44.01% 44.47% - 18.73% 25.29% 23.01% -
Total Cost 19,318 15,666 10,466 5,963 22,920 17,662 12,081 36.54%
-
Net Worth 62,753 50,710 50,996 50,304 51,581 51,557 52,607 12.41%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 731 - - 728 1,119 - - -
Div Payout % 34.31% - - 0.00% 43.99% - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 62,753 50,710 50,996 50,304 51,581 51,557 52,607 12.41%
NOSH 36,586 36,691 36,533 36,444 37,302 37,567 37,608 -1.81%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 9.92% 2.67% 1.93% -6.65% 9.34% 10.05% 11.21% -
ROE 3.40% 0.98% 0.54% -0.65% 4.93% 3.80% 2.96% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 58.62 43.87 29.21 15.34 67.77 52.27 36.18 37.74%
EPS 5.83 1.36 0.75 -0.90 6.82 5.22 4.14 25.50%
DPS 2.00 0.00 0.00 2.00 3.00 0.00 0.00 -
NAPS 1.7152 1.3821 1.3959 1.3803 1.3828 1.3724 1.3988 14.49%
Adjusted Per Share Value based on latest NOSH - 36,444
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 17.60 13.21 8.76 4.59 20.75 16.12 11.17 35.22%
EPS 1.75 0.41 0.22 -0.27 2.09 1.61 1.28 23.06%
DPS 0.60 0.00 0.00 0.60 0.92 0.00 0.00 -
NAPS 0.5151 0.4162 0.4186 0.4129 0.4234 0.4232 0.4318 12.41%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.88 0.95 0.95 1.06 0.75 0.80 0.74 -
P/RPS 1.50 2.17 3.25 6.91 1.11 1.53 2.05 -18.72%
P/EPS 15.09 69.85 126.67 -117.78 11.00 15.33 17.87 -10.61%
EY 6.63 1.43 0.79 -0.85 9.09 6.52 5.59 11.98%
DY 2.27 0.00 0.00 1.89 4.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.68 0.77 0.54 0.58 0.53 -2.52%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 25/09/12 25/06/12 28/03/12 23/12/11 28/09/11 28/06/11 -
Price 0.85 0.92 0.90 0.83 0.79 0.76 0.86 -
P/RPS 1.45 2.10 3.08 5.41 1.17 1.45 2.38 -28.02%
P/EPS 14.58 67.65 120.00 -92.22 11.58 14.56 20.77 -20.92%
EY 6.86 1.48 0.83 -1.08 8.63 6.87 4.81 26.56%
DY 2.35 0.00 0.00 2.41 3.80 0.00 0.00 -
P/NAPS 0.50 0.67 0.64 0.60 0.57 0.55 0.61 -12.36%

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