[HIGH5] QoQ Quarter Result on 31-Oct-2004 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2004 [#4]
Profit Trend
QoQ- -8.86%
YoY- 42.45%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 107,424 116,476 126,044 136,387 130,719 83,823 12,616 317.52%
PBT 5,817 6,070 3,815 4,554 5,576 4,686 1,831 116.26%
Tax -222 -90 -90 446 -90 -90 -150 29.90%
NP 5,595 5,980 3,725 5,000 5,486 4,596 1,681 123.08%
-
NP to SH 5,595 5,980 3,725 5,000 5,486 4,596 1,681 123.08%
-
Tax Rate 3.82% 1.48% 2.36% -9.79% 1.61% 1.92% 8.19% -
Total Cost 101,829 110,496 122,319 131,387 125,233 79,227 10,935 343.22%
-
Net Worth 127,348 110,875 77,899 103,399 69,919 60,291 76,335 40.70%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - 2,832 - - - -
Div Payout % - - - 56.66% - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 127,348 110,875 77,899 103,399 69,919 60,291 76,335 40.70%
NOSH 208,768 181,762 141,634 141,643 107,568 98,838 81,207 87.77%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.21% 5.13% 2.96% 3.67% 4.20% 5.48% 13.32% -
ROE 4.39% 5.39% 4.78% 4.84% 7.85% 7.62% 2.20% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 51.46 64.08 88.99 96.29 121.52 84.81 15.54 122.32%
EPS 2.68 3.29 2.63 3.53 5.10 4.65 2.07 18.80%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.55 0.73 0.65 0.61 0.94 -25.06%
Adjusted Per Share Value based on latest NOSH - 141,643
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 26.24 28.45 30.79 33.32 31.93 20.48 3.08 317.67%
EPS 1.37 1.46 0.91 1.22 1.34 1.12 0.41 123.67%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.3111 0.2709 0.1903 0.2526 0.1708 0.1473 0.1865 40.69%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.94 1.00 1.13 1.09 1.19 1.32 1.45 -
P/RPS 1.83 1.56 1.27 1.13 0.98 1.56 9.33 -66.27%
P/EPS 35.07 30.40 42.97 30.88 23.33 28.39 70.05 -36.97%
EY 2.85 3.29 2.33 3.24 4.29 3.52 1.43 58.43%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.54 1.64 2.05 1.49 1.83 2.16 1.54 0.00%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 19/09/05 22/06/05 28/03/05 31/01/05 29/09/04 24/06/04 24/03/04 -
Price 0.80 0.93 1.05 1.13 1.12 1.21 1.40 -
P/RPS 1.55 1.45 1.18 1.17 0.92 1.43 9.01 -69.10%
P/EPS 29.85 28.27 39.92 32.01 21.96 26.02 67.63 -42.05%
EY 3.35 3.54 2.50 3.12 4.55 3.84 1.48 72.47%
DY 0.00 0.00 0.00 1.77 0.00 0.00 0.00 -
P/NAPS 1.31 1.52 1.91 1.55 1.72 1.98 1.49 -8.23%

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