[HIGH5] QoQ Quarter Result on 30-Apr-2004 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 173.41%
YoY- 158.78%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 126,044 136,387 130,719 83,823 12,616 16,230 11,401 392.67%
PBT 3,815 4,554 5,576 4,686 1,831 3,367 2,656 27.16%
Tax -90 446 -90 -90 -150 143 -148 -28.11%
NP 3,725 5,000 5,486 4,596 1,681 3,510 2,508 30.02%
-
NP to SH 3,725 5,000 5,486 4,596 1,681 3,510 2,508 30.02%
-
Tax Rate 2.36% -9.79% 1.61% 1.92% 8.19% -4.25% 5.57% -
Total Cost 122,319 131,387 125,233 79,227 10,935 12,720 8,893 469.52%
-
Net Worth 77,899 103,399 69,919 60,291 76,335 68,604 69,711 7.64%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 2,832 - - - 1,595 - -
Div Payout % - 56.66% - - - 45.45% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 77,899 103,399 69,919 60,291 76,335 68,604 69,711 7.64%
NOSH 141,634 141,643 107,568 98,838 81,207 79,772 80,127 45.94%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 2.96% 3.67% 4.20% 5.48% 13.32% 21.63% 22.00% -
ROE 4.78% 4.84% 7.85% 7.62% 2.20% 5.12% 3.60% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 88.99 96.29 121.52 84.81 15.54 20.35 14.23 237.55%
EPS 2.63 3.53 5.10 4.65 2.07 4.40 3.13 -10.90%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.55 0.73 0.65 0.61 0.94 0.86 0.87 -26.23%
Adjusted Per Share Value based on latest NOSH - 98,838
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 30.79 33.32 31.93 20.48 3.08 3.96 2.79 392.08%
EPS 0.91 1.22 1.34 1.12 0.41 0.86 0.61 30.40%
DPS 0.00 0.69 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.1903 0.2526 0.1708 0.1473 0.1865 0.1676 0.1703 7.64%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.13 1.09 1.19 1.32 1.45 1.27 1.10 -
P/RPS 1.27 1.13 0.98 1.56 9.33 6.24 7.73 -69.83%
P/EPS 42.97 30.88 23.33 28.39 70.05 28.86 35.14 14.28%
EY 2.33 3.24 4.29 3.52 1.43 3.46 2.85 -12.51%
DY 0.00 1.83 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.05 1.49 1.83 2.16 1.54 1.48 1.26 38.12%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 31/01/05 29/09/04 24/06/04 24/03/04 30/12/03 29/09/03 -
Price 1.05 1.13 1.12 1.21 1.40 1.29 1.13 -
P/RPS 1.18 1.17 0.92 1.43 9.01 6.34 7.94 -71.78%
P/EPS 39.92 32.01 21.96 26.02 67.63 29.32 36.10 6.90%
EY 2.50 3.12 4.55 3.84 1.48 3.41 2.77 -6.57%
DY 0.00 1.77 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 1.91 1.55 1.72 1.98 1.49 1.50 1.30 29.08%

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