[HIGH5] QoQ Cumulative Quarter Result on 31-Jan-2010 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- -45.24%
YoY- 657.69%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 593,507 439,589 294,382 148,546 588,891 444,698 305,154 55.62%
PBT 3,655 2,819 1,550 787 1,448 836 500 275.29%
Tax -11 -8 -5 0 -15 -11 -5 68.91%
NP 3,644 2,811 1,545 787 1,433 825 495 277.05%
-
NP to SH 3,650 2,815 1,547 788 1,439 828 497 276.45%
-
Tax Rate 0.30% 0.28% 0.32% 0.00% 1.04% 1.32% 1.00% -
Total Cost 589,863 436,778 292,837 147,759 587,458 443,873 304,659 55.15%
-
Net Worth 184,238 166,186 161,426 157,599 140,771 143,307 139,781 20.15%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 184,238 166,186 161,426 157,599 140,771 143,307 139,781 20.15%
NOSH 347,619 339,156 336,304 328,333 312,826 318,461 310,625 7.76%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 0.61% 0.64% 0.52% 0.53% 0.24% 0.19% 0.16% -
ROE 1.98% 1.69% 0.96% 0.50% 1.02% 0.58% 0.36% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 170.73 129.61 87.53 45.24 188.25 139.64 98.24 44.40%
EPS 1.05 0.83 0.46 0.24 0.46 0.26 0.16 249.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.49 0.48 0.48 0.45 0.45 0.45 11.49%
Adjusted Per Share Value based on latest NOSH - 328,333
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 144.98 107.38 71.91 36.29 143.86 108.63 74.54 55.62%
EPS 0.89 0.69 0.38 0.19 0.35 0.20 0.12 278.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4501 0.406 0.3943 0.385 0.3439 0.3501 0.3415 20.15%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.69 0.73 0.79 0.77 0.69 0.76 0.75 -
P/RPS 0.40 0.56 0.90 1.70 0.37 0.54 0.76 -34.73%
P/EPS 65.71 87.95 171.74 320.83 150.00 292.31 468.75 -72.91%
EY 1.52 1.14 0.58 0.31 0.67 0.34 0.21 272.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.49 1.65 1.60 1.53 1.69 1.67 -15.33%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/12/10 30/09/10 30/06/10 29/03/10 30/12/09 18/09/09 26/06/09 -
Price 0.65 0.71 0.74 0.72 0.76 0.68 0.79 -
P/RPS 0.38 0.55 0.85 1.59 0.40 0.49 0.80 -39.03%
P/EPS 61.90 85.54 160.87 300.00 165.22 261.54 493.75 -74.85%
EY 1.62 1.17 0.62 0.33 0.61 0.38 0.20 301.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.54 1.50 1.69 1.51 1.76 -21.19%

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