[HIGHTEC] QoQ TTM Result on 30-Apr-2013 [#2]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- -34.16%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 17,632 17,386 18,026 19,344 20,319 21,446 21,741 -13.72%
PBT 11,850 5,540 1,595 1,986 2,640 2,742 1,031 458.77%
Tax 1,854 773 -519 -603 -596 -614 -214 -
NP 13,704 6,313 1,076 1,383 2,044 2,128 817 629.30%
-
NP to SH 13,704 6,313 1,012 1,320 2,005 2,133 1,082 498.33%
-
Tax Rate -15.65% -13.95% 32.54% 30.36% 22.58% 22.39% 20.76% -
Total Cost 3,928 11,073 16,950 17,961 18,275 19,318 20,924 -69.23%
-
Net Worth 0 68,936 36,756 61,625 62,377 62,698 50,156 -
Dividend
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 1,097 1,278 1,460 1,460 1,460 1,459 1,828 -30.21%
Div Payout % 8.01% 20.25% 144.34% 110.66% 72.85% 68.45% 169.03% -
Equity
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 0 68,936 36,756 61,625 62,377 62,698 50,156 -
NOSH 36,577 36,577 36,756 36,086 36,480 36,554 36,290 0.55%
Ratio Analysis
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 77.72% 36.31% 5.97% 7.15% 10.06% 9.92% 3.76% -
ROE 0.00% 9.16% 2.75% 2.14% 3.21% 3.40% 2.16% -
Per Share
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 48.21 47.53 49.04 53.60 55.70 58.67 59.91 -14.19%
EPS 37.47 17.26 2.75 3.66 5.50 5.84 2.98 495.27%
DPS 3.00 3.50 4.00 4.00 4.00 4.00 5.00 -30.22%
NAPS 0.00 1.8847 1.00 1.7077 1.7099 1.7152 1.3821 -
Adjusted Per Share Value based on latest NOSH - 36,086
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 15.07 14.86 15.41 16.54 17.37 18.33 18.59 -13.74%
EPS 11.72 5.40 0.87 1.13 1.71 1.82 0.93 496.22%
DPS 0.94 1.09 1.25 1.25 1.25 1.25 1.56 -30.01%
NAPS 0.00 0.5894 0.3142 0.5269 0.5333 0.536 0.4288 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.08 0.925 0.98 0.86 0.96 0.88 0.95 -
P/RPS 2.24 1.95 2.00 1.60 1.72 1.50 1.59 27.31%
P/EPS 2.88 5.36 35.59 23.51 17.47 15.08 31.86 -81.61%
EY 34.69 18.66 2.81 4.25 5.73 6.63 3.14 443.40%
DY 2.78 3.78 4.08 4.65 4.17 4.55 5.26 -36.19%
P/NAPS 0.00 0.49 0.98 0.50 0.56 0.51 0.69 -
Price Multiplier on Announcement Date
31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date - 23/12/13 30/09/13 28/06/13 29/03/13 31/12/12 25/09/12 -
Price 0.00 1.08 0.995 0.80 0.90 0.85 0.92 -
P/RPS 0.00 2.27 2.03 1.49 1.62 1.45 1.54 -
P/EPS 0.00 6.26 36.14 21.87 16.38 14.57 30.86 -
EY 0.00 15.98 2.77 4.57 6.11 6.86 3.24 -
DY 0.00 3.24 4.02 5.00 4.44 4.71 5.43 -
P/NAPS 0.00 0.57 1.00 0.47 0.53 0.50 0.67 -

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