[HIGH5] QoQ Cumulative Quarter Result on 31-Jul-2004 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 87.4%
YoY- 78.88%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 242,520 126,044 363,545 227,158 96,439 12,616 50,664 184.30%
PBT 9,885 3,815 16,647 12,093 6,517 1,831 10,273 -2.53%
Tax -180 -90 116 -330 -240 -150 -214 -10.90%
NP 9,705 3,725 16,763 11,763 6,277 1,681 10,059 -2.36%
-
NP to SH 9,705 3,725 16,763 11,763 6,277 1,681 10,059 -2.36%
-
Tax Rate 1.82% 2.36% -0.70% 2.73% 3.68% 8.19% 2.08% -
Total Cost 232,815 122,319 346,782 215,395 90,162 10,935 40,605 220.68%
-
Net Worth 98,503 77,899 88,867 69,953 60,203 76,335 73,643 21.41%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - 2,434 1,291 - - 1,600 -
Div Payout % - - 14.52% 10.98% - - 15.92% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 98,503 77,899 88,867 69,953 60,203 76,335 73,643 21.41%
NOSH 161,480 141,634 121,735 107,621 98,694 81,207 80,047 59.72%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.00% 2.96% 4.61% 5.18% 6.51% 13.32% 19.85% -
ROE 9.85% 4.78% 18.86% 16.82% 10.43% 2.20% 13.66% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 150.18 88.99 298.63 211.07 97.71 15.54 63.29 77.99%
EPS 6.01 2.63 13.77 10.93 6.36 2.07 12.50 -38.65%
DPS 0.00 0.00 2.00 1.20 0.00 0.00 2.00 -
NAPS 0.61 0.55 0.73 0.65 0.61 0.94 0.92 -23.98%
Adjusted Per Share Value based on latest NOSH - 107,568
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 59.24 30.79 88.81 55.49 23.56 3.08 12.38 184.23%
EPS 2.37 0.91 4.09 2.87 1.53 0.41 2.46 -2.45%
DPS 0.00 0.00 0.59 0.32 0.00 0.00 0.39 -
NAPS 0.2406 0.1903 0.2171 0.1709 0.1471 0.1865 0.1799 21.40%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.00 1.13 1.09 1.19 1.32 1.45 1.27 -
P/RPS 0.67 1.27 0.36 0.56 1.35 9.33 2.01 -51.95%
P/EPS 16.64 42.97 7.92 10.89 20.75 70.05 10.11 39.44%
EY 6.01 2.33 12.63 9.18 4.82 1.43 9.89 -28.27%
DY 0.00 0.00 1.83 1.01 0.00 0.00 1.57 -
P/NAPS 1.64 2.05 1.49 1.83 2.16 1.54 1.38 12.20%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 28/03/05 31/01/05 29/09/04 24/06/04 24/03/04 30/12/03 -
Price 0.93 1.05 1.13 1.12 1.21 1.40 1.29 -
P/RPS 0.62 1.18 0.38 0.53 1.24 9.01 2.04 -54.82%
P/EPS 15.47 39.92 8.21 10.25 19.03 67.63 10.27 31.43%
EY 6.46 2.50 12.19 9.76 5.26 1.48 9.74 -23.96%
DY 0.00 0.00 1.77 1.07 0.00 0.00 1.55 -
P/NAPS 1.52 1.91 1.55 1.72 1.98 1.49 1.40 5.64%

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