[HIGHTEC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 117.08%
YoY- 542.48%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Revenue 20,891 19,689 18,196 17,632 17,386 18,026 19,344 6.33%
PBT 8,274 13,004 11,951 11,850 5,540 1,595 1,986 212.59%
Tax 499 1,870 1,874 1,854 773 -519 -603 -
NP 8,773 14,874 13,825 13,704 6,313 1,076 1,383 337.32%
-
NP to SH 8,773 14,874 13,825 13,704 6,313 1,012 1,320 353.92%
-
Tax Rate -6.03% -14.38% -15.68% -15.65% -13.95% 32.54% 30.36% -
Total Cost 12,118 4,815 4,371 3,928 11,073 16,950 17,961 -26.96%
-
Net Worth 70,059 69,248 71,667 0 68,936 36,756 61,625 10.78%
Dividend
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Div 1,308 1,857 1,857 1,097 1,278 1,460 1,460 -8.40%
Div Payout % 14.92% 12.49% 13.43% 8.01% 20.25% 144.34% 110.66% -
Equity
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 70,059 69,248 71,667 0 68,936 36,756 61,625 10.78%
NOSH 36,578 36,590 37,999 36,577 36,577 36,756 36,086 1.08%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 41.99% 75.54% 75.98% 77.72% 36.31% 5.97% 7.15% -
ROE 12.52% 21.48% 19.29% 0.00% 9.16% 2.75% 2.14% -
Per Share
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
RPS 57.11 53.81 47.88 48.21 47.53 49.04 53.60 5.19%
EPS 23.98 40.65 36.38 37.47 17.26 2.75 3.66 348.76%
DPS 3.58 5.08 4.89 3.00 3.50 4.00 4.00 -8.47%
NAPS 1.9153 1.8925 1.886 0.00 1.8847 1.00 1.7077 9.59%
Adjusted Per Share Value based on latest NOSH - 36,577
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
RPS 17.86 16.83 15.56 15.07 14.86 15.41 16.54 6.32%
EPS 7.50 12.72 11.82 11.72 5.40 0.87 1.13 353.42%
DPS 1.12 1.59 1.59 0.94 1.09 1.25 1.25 -8.39%
NAPS 0.599 0.592 0.6127 0.00 0.5894 0.3142 0.5269 10.78%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 -
Price 1.14 1.00 1.16 1.08 0.925 0.98 0.86 -
P/RPS 2.00 1.86 2.42 2.24 1.95 2.00 1.60 19.50%
P/EPS 4.75 2.46 3.19 2.88 5.36 35.59 23.51 -72.12%
EY 21.04 40.65 31.36 34.69 18.66 2.81 4.25 258.76%
DY 3.14 5.08 4.21 2.78 3.78 4.08 4.65 -26.91%
P/NAPS 0.60 0.53 0.62 0.00 0.49 0.98 0.50 15.67%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 CAGR
Date - - - - 23/12/13 30/09/13 28/06/13 -
Price 0.00 0.00 0.00 0.00 1.08 0.995 0.80 -
P/RPS 0.00 0.00 0.00 0.00 2.27 2.03 1.49 -
P/EPS 0.00 0.00 0.00 0.00 6.26 36.14 21.87 -
EY 0.00 0.00 0.00 0.00 15.98 2.77 4.57 -
DY 0.00 0.00 0.00 0.00 3.24 4.02 5.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.57 1.00 0.47 -

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