[HIGHTEC] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -121.38%
YoY- -39.02%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 18,308 13,598 8,570 4,464 21,446 16,096 10,672 43.16%
PBT 5,944 25 -385 -391 2,742 768 371 532.32%
Tax 724 -292 -154 -65 -614 -338 -165 -
NP 6,668 -267 -539 -456 2,128 430 206 909.25%
-
NP to SH 6,668 -267 -539 -456 2,133 499 274 734.90%
-
Tax Rate -12.18% 1,168.00% - - 22.39% 44.01% 44.47% -
Total Cost 11,640 13,865 9,109 4,920 19,318 15,666 10,466 7.32%
-
Net Worth 68,936 61,998 62,615 62,377 62,753 50,710 50,996 22.18%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 548 - - 729 731 - - -
Div Payout % 8.23% - - 0.00% 34.31% - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 68,936 61,998 62,615 62,377 62,753 50,710 50,996 22.18%
NOSH 36,577 36,575 36,666 36,480 36,586 36,691 36,533 0.08%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 36.42% -1.96% -6.29% -10.22% 9.92% 2.67% 1.93% -
ROE 9.67% -0.43% -0.86% -0.73% 3.40% 0.98% 0.54% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 50.05 37.18 23.37 12.24 58.62 43.87 29.21 43.05%
EPS 18.23 -0.73 -1.47 -1.25 5.83 1.36 0.75 734.24%
DPS 1.50 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.8847 1.6951 1.7077 1.7099 1.7152 1.3821 1.3959 22.09%
Adjusted Per Share Value based on latest NOSH - 36,480
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 15.03 11.16 7.03 3.66 17.60 13.21 8.76 43.17%
EPS 5.47 -0.22 -0.44 -0.37 1.75 0.41 0.22 746.90%
DPS 0.45 0.00 0.00 0.60 0.60 0.00 0.00 -
NAPS 0.5658 0.5089 0.5139 0.512 0.5151 0.4162 0.4186 22.18%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.925 0.98 0.86 0.96 0.88 0.95 0.95 -
P/RPS 1.85 2.64 3.68 7.85 1.50 2.17 3.25 -31.24%
P/EPS 5.07 -134.25 -58.50 -76.80 15.09 69.85 126.67 -88.23%
EY 19.71 -0.74 -1.71 -1.30 6.63 1.43 0.79 748.84%
DY 1.62 0.00 0.00 2.08 2.27 0.00 0.00 -
P/NAPS 0.49 0.58 0.50 0.56 0.51 0.69 0.68 -19.57%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 30/09/13 28/06/13 29/03/13 31/12/12 25/09/12 25/06/12 -
Price 1.08 0.995 0.80 0.90 0.85 0.92 0.90 -
P/RPS 2.16 2.68 3.42 7.35 1.45 2.10 3.08 -21.01%
P/EPS 5.92 -136.30 -54.42 -72.00 14.58 67.65 120.00 -86.47%
EY 16.88 -0.73 -1.84 -1.39 6.86 1.48 0.83 640.99%
DY 1.39 0.00 0.00 2.22 2.35 0.00 0.00 -
P/NAPS 0.57 0.59 0.47 0.53 0.50 0.67 0.64 -7.41%

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