[HIGHTEC] QoQ Cumulative Quarter Result on 31-Jul-2021 [#3]

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Cumulative Result
Revenue	13,480	7,317	21,900	15,938	11,231	5,694	18,507	-19.09%
YoY %	84.23%	-66.59%	37.41%	41.91%	97.24%	-69.23%	-	-
Horiz. %	72.84%	39.54%	118.33%	86.12%	60.69%	30.77%	100.00%	-
PBT	3,850	2,234	19,977	13,883	5,025	2,119	2,702	26.70%
YoY %	72.34%	-88.82%	43.90%	176.28%	137.14%	-21.58%	-	-
Horiz. %	142.49%	82.68%	739.34%	513.80%	185.97%	78.42%	100.00%	-
Tax	-643	-361	-1,227	-981	-653	-403	-275	76.43%
YoY %	-78.12%	70.58%	-25.08%	-50.23%	-62.03%	-46.55%	-	-
Horiz. %	233.82%	131.27%	446.18%	356.73%	237.45%	146.55%	100.00%	-
NP	3,207	1,873	18,750	12,902	4,372	1,716	2,427	20.47%
YoY %	71.22%	-90.01%	45.33%	195.11%	154.78%	-29.30%	-	-
Horiz. %	132.14%	77.17%	772.56%	531.60%	180.14%	70.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,207	1,873	18,750	12,902	4,372	1,716	2,427	20.47%
YoY %	71.22%	-90.01%	45.33%	195.11%	154.78%	-29.30%	-	-
Horiz. %	132.14%	77.17%	772.56%	531.60%	180.14%	70.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	16.16%	6.14%	7.07%	13.00%	19.02%	10.18%	-
YoY %	3.34%	163.19%	-13.15%	-45.62%	-31.65%	86.84%	-	-
Horiz. %	164.05%	158.74%	60.31%	69.45%	127.70%	186.84%	100.00%	-
Total Cost	10,273	5,444	3,150	3,036	6,859	3,978	16,080	-25.88%
YoY %	88.70%	72.83%	3.75%	-55.74%	72.42%	-75.26%	-	-
Horiz. %	63.89%	33.86%	19.59%	18.88%	42.66%	24.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	117,944	117,874	115,630	106,709	103,375	98,244	96,460	14.38%
YoY %	0.06%	1.94%	8.36%	3.23%	5.22%	1.85%	-	-
Horiz. %	122.27%	122.20%	119.87%	110.63%	107.17%	101.85%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Dividend
Div	1,216	1,216	4,232	1,333	751	732	1,097	7.12%
YoY %	0.00%	-71.27%	217.48%	77.50%	2.60%	-33.27%	-	-
Horiz. %	110.85%	110.85%	385.78%	121.51%	68.46%	66.73%	100.00%	-
Div Payout %	37.93%	64.97%	22.57%	10.34%	17.18%	42.71%	45.21%	-
YoY %	-41.62%	187.86%	118.28%	-39.81%	-59.78%	-5.53%	-	-
Horiz. %	83.90%	143.71%	49.92%	22.87%	38.00%	94.47%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Equity
Net Worth	117,944	117,874	115,630	106,709	103,375	98,244	96,460	14.38%
YoY %	0.06%	1.94%	8.36%	3.23%	5.22%	1.85%	-	-
Horiz. %	122.27%	122.20%	119.87%	110.63%	107.17%	101.85%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	108.42%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Ratio Analysis
NP Margin	23.79%	25.60%	85.62%	80.95%	38.93%	30.14%	13.11%	-
YoY %	-7.07%	-70.10%	5.77%	107.94%	29.16%	129.90%	-	-
Horiz. %	181.46%	195.27%	653.09%	617.47%	296.95%	229.90%	100.00%	-
ROE	2.72%	1.59%	16.22%	12.09%	4.23%	1.75%	2.52%	-
YoY %	71.07%	-90.20%	34.16%	185.82%	141.71%	-30.56%	-	-
Horiz. %	107.94%	63.10%	643.65%	479.76%	167.86%	69.44%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Per Share
RPS	11.08	6.01	18.11	41.83	29.91	15.54	50.60	-63.77%
YoY %	84.36%	-66.81%	-56.71%	39.85%	92.47%	-69.29%	-	-
Horiz. %	21.90%	11.88%	35.79%	82.67%	59.11%	30.71%	100.00%	-
EPS	2.64	1.54	16.40	34.52	11.81	4.68	6.64	-46.02%
YoY %	71.43%	-90.61%	-52.49%	192.29%	152.35%	-29.52%	-	-
Horiz. %	39.76%	23.19%	246.99%	519.88%	177.86%	70.48%	100.00%	-
DPS	1.00	1.00	3.50	3.50	2.00	2.00	3.00	-52.02%
YoY %	0.00%	-71.43%	0.00%	75.00%	0.00%	-33.33%	-	-
Horiz. %	33.33%	33.33%	116.67%	116.67%	66.67%	66.67%	100.00%	-
NAPS	0.9697	0.9687	0.9562	2.8007	2.753	2.6807	2.6372	-48.76%
YoY %	0.10%	1.31%	-65.86%	1.73%	2.70%	1.65%	-	-
Horiz. %	36.77%	36.73%	36.26%	106.20%	104.39%	101.65%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	11.52	6.26	18.72	13.63	9.60	4.87	15.82	-19.10%
YoY %	84.03%	-66.56%	37.34%	41.98%	97.13%	-69.22%	-	-
Horiz. %	72.82%	39.57%	118.33%	86.16%	60.68%	30.78%	100.00%	-
EPS	2.74	1.60	16.03	11.03	3.74	1.47	2.07	20.61%
YoY %	71.25%	-90.02%	45.33%	194.92%	154.42%	-28.99%	-	-
Horiz. %	132.37%	77.29%	774.40%	532.85%	180.68%	71.01%	100.00%	-
DPS	1.04	1.04	3.62	1.14	0.64	0.63	0.94	6.99%
YoY %	0.00%	-71.27%	217.54%	78.12%	1.59%	-32.98%	-	-
Horiz. %	110.64%	110.64%	385.11%	121.28%	68.09%	67.02%	100.00%	-
NAPS	1.0083	1.0078	0.9886	0.9123	0.8838	0.8399	0.8247	14.38%
YoY %	0.05%	1.94%	8.36%	3.22%	5.23%	1.84%	-	-
Horiz. %	122.26%	122.20%	119.87%	110.62%	107.17%	101.84%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	-
Price	0.995	1.17	1.91	4.38	2.06	1.82	0.93	-
P/RPS	8.98	19.46	10.55	10.47	6.89	11.71	1.84	188.55%
YoY %	-53.85%	84.45%	0.76%	51.96%	-41.16%	536.41%	-	-
Horiz. %	488.04%	1,057.61%	573.37%	569.02%	374.46%	636.41%	100.00%	-
P/EPS	37.74	76.01	12.32	12.93	17.69	38.87	14.02	93.86%
YoY %	-50.35%	516.96%	-4.72%	-26.91%	-54.49%	177.25%	-	-
Horiz. %	269.19%	542.15%	87.87%	92.23%	126.18%	277.25%	100.00%	-
EY	2.65	1.32	8.12	7.73	5.65	2.57	7.13	-48.39%
YoY %	100.76%	-83.74%	5.05%	36.81%	119.84%	-63.96%	-	-
Horiz. %	37.17%	18.51%	113.88%	108.42%	79.24%	36.04%	100.00%	-
DY	1.01	0.85	1.83	0.80	0.97	1.10	3.23	-54.02%
YoY %	18.82%	-53.55%	128.75%	-17.53%	-11.82%	-65.94%	-	-
Horiz. %	31.27%	26.32%	56.66%	24.77%	30.03%	34.06%	100.00%	-
P/NAPS	1.03	1.21	2.00	1.56	0.75	0.68	0.35	105.76%
YoY %	-14.88%	-39.50%	28.21%	108.00%	10.29%	94.29%	-	-
Horiz. %	294.29%	345.71%	571.43%	445.71%	214.29%	194.29%	100.00%	-

	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	CAGR
Price Multiplier on Announcement Date
Date	28/06/22	28/03/22	29/12/21	28/09/21	29/06/21	26/03/21	29/12/20	-
Price	0.89	1.10	1.33	2.05	2.24	2.15	1.09	-
P/RPS	8.03	18.29	7.34	4.90	7.49	13.84	2.15	141.30%
YoY %	-56.10%	149.18%	49.80%	-34.58%	-45.88%	543.72%	-	-
Horiz. %	373.49%	850.70%	341.40%	227.91%	348.37%	643.72%	100.00%	-
P/EPS	33.75	71.46	8.58	6.05	19.24	45.92	16.43	61.80%
YoY %	-52.77%	732.87%	41.82%	-68.56%	-58.10%	179.49%	-	-
Horiz. %	205.42%	434.94%	52.22%	36.82%	117.10%	279.49%	100.00%	-
EY	2.96	1.40	11.66	16.52	5.20	2.18	6.09	-38.26%
YoY %	111.43%	-87.99%	-29.42%	217.69%	138.53%	-64.20%	-	-
Horiz. %	48.60%	22.99%	191.46%	271.26%	85.39%	35.80%	100.00%	-
DY	1.12	0.91	2.63	1.71	0.89	0.93	2.75	-45.14%
YoY %	23.08%	-65.40%	53.80%	92.13%	-4.30%	-66.18%	-	-
Horiz. %	40.73%	33.09%	95.64%	62.18%	32.36%	33.82%	100.00%	-
P/NAPS	0.92	1.14	1.39	0.73	0.81	0.80	0.41	71.65%
YoY %	-19.30%	-17.99%	90.41%	-9.88%	1.25%	95.12%	-	-
Horiz. %	224.39%	278.05%	339.02%	178.05%	197.56%	195.12%	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