[HIGHTEC] QoQ TTM Result on 31-Jan-2004 [#1]

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
TTM Result
Revenue	24,541	23,938	23,857	23,756	23,585	24,232	24,208	0.91%
YoY %	2.52%	0.34%	0.43%	0.73%	-2.67%	0.10%	-	-
Horiz. %	101.38%	98.88%	98.55%	98.13%	97.43%	100.10%	100.00%	-
PBT	248	1,386	786	1,029	1,076	1,158	1,811	-73.27%
YoY %	-82.11%	76.34%	-23.62%	-4.37%	-7.08%	-36.06%	-	-
Horiz. %	13.69%	76.53%	43.40%	56.82%	59.41%	63.94%	100.00%	-
Tax	-187	-261	-152	-179	-188	-1,393	-1,546	-75.38%
YoY %	28.35%	-71.71%	15.08%	4.79%	86.50%	9.90%	-	-
Horiz. %	12.10%	16.88%	9.83%	11.58%	12.16%	90.10%	100.00%	-
NP	61	1,125	634	850	888	-235	265	-62.27%
YoY %	-94.58%	77.44%	-25.41%	-4.28%	477.87%	-188.68%	-	-
Horiz. %	23.02%	424.53%	239.25%	320.75%	335.09%	-88.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61	1,125	634	850	888	-235	265	-62.27%
YoY %	-94.58%	77.44%	-25.41%	-4.28%	477.87%	-188.68%	-	-
Horiz. %	23.02%	424.53%	239.25%	320.75%	335.09%	-88.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	75.40%	18.83%	19.34%	17.40%	17.47%	120.29%	85.37%	-
YoY %	300.42%	-2.64%	11.15%	-0.40%	-85.48%	40.90%	-	-
Horiz. %	88.32%	22.06%	22.65%	20.38%	20.46%	140.90%	100.00%	-
Total Cost	24,480	22,813	23,223	22,906	22,697	24,467	23,943	1.48%
YoY %	7.31%	-1.77%	1.38%	0.92%	-7.23%	2.19%	-	-
Horiz. %	102.24%	95.28%	96.99%	95.67%	94.80%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,154	52,582	51,674	53,151	53,737	51,784	53,540	-1.72%
YoY %	-0.81%	1.76%	-2.78%	-1.09%	3.77%	-3.28%	-	-
Horiz. %	97.41%	98.21%	96.51%	99.27%	100.37%	96.72%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Dividend
Div	2,020	1,009	3,007	3,012	3,012	3,043	3,043	-23.80%
YoY %	100.20%	-66.44%	-0.17%	0.00%	-1.02%	0.00%	-	-
Horiz. %	66.38%	33.16%	98.82%	98.98%	98.98%	100.00%	100.00%	-
Div Payout %	3,311.49%	89.71%	474.41%	354.42%	339.25%	0.00%	1,148.46%	-
YoY %	3,591.33%	-81.09%	33.86%	4.47%	0.00%	0.00%	-	-
Horiz. %	288.34%	7.81%	41.31%	30.86%	29.54%	0.00%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Equity
Net Worth	52,154	52,582	51,674	53,151	53,737	51,784	53,540	-1.72%
YoY %	-0.81%	1.76%	-2.78%	-1.09%	3.77%	-3.28%	-	-
Horiz. %	97.41%	98.21%	96.51%	99.27%	100.37%	96.72%	100.00%	-
NOSH	40,430	40,447	40,370	40,886	40,710	39,230	40,560	-0.21%
YoY %	-0.04%	0.19%	-1.26%	0.43%	3.77%	-3.28%	-	-
Horiz. %	99.68%	99.72%	99.53%	100.80%	100.37%	96.72%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Ratio Analysis
NP Margin	0.25%	4.70%	2.66%	3.58%	3.77%	-0.97%	1.09%	-
YoY %	-94.68%	76.69%	-25.70%	-5.04%	488.66%	-188.99%	-	-
Horiz. %	22.94%	431.19%	244.04%	328.44%	345.87%	-88.99%	100.00%	-
ROE	0.12%	2.14%	1.23%	1.60%	1.65%	-0.45%	0.49%	-
YoY %	-94.39%	73.98%	-23.13%	-3.03%	466.67%	-191.84%	-	-
Horiz. %	24.49%	436.73%	251.02%	326.53%	336.73%	-91.84%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Per Share
RPS	60.70	59.18	59.10	58.10	57.93	61.77	59.68	1.13%
YoY %	2.57%	0.14%	1.72%	0.29%	-6.22%	3.50%	-	-
Horiz. %	101.71%	99.16%	99.03%	97.35%	97.07%	103.50%	100.00%	-
EPS	0.15	2.78	1.57	2.08	2.18	-0.60	0.65	-62.20%
YoY %	-94.60%	77.07%	-24.52%	-4.59%	463.33%	-192.31%	-	-
Horiz. %	23.08%	427.69%	241.54%	320.00%	335.38%	-92.31%	100.00%	-
DPS	5.00	2.50	7.45	7.37	7.40	7.76	7.50	-23.59%
YoY %	100.00%	-66.44%	1.09%	-0.41%	-4.64%	3.47%	-	-
Horiz. %	66.67%	33.33%	99.33%	98.27%	98.67%	103.47%	100.00%	-
NAPS	1.29	1.30	1.28	1.30	1.32	1.32	1.32	-1.51%
YoY %	-0.77%	1.56%	-1.54%	-1.52%	0.00%	0.00%	-	-
Horiz. %	97.73%	98.48%	96.97%	98.48%	100.00%	100.00%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,886
RPS	20.98	20.47	20.40	20.31	20.16	20.72	20.70	0.89%
YoY %	2.49%	0.34%	0.44%	0.74%	-2.70%	0.10%	-	-
Horiz. %	101.35%	98.89%	98.55%	98.12%	97.39%	100.10%	100.00%	-
EPS	0.05	0.96	0.54	0.73	0.76	-0.20	0.23	-63.67%
YoY %	-94.79%	77.78%	-26.03%	-3.95%	480.00%	-186.96%	-	-
Horiz. %	21.74%	417.39%	234.78%	317.39%	330.43%	-86.96%	100.00%	-
DPS	1.73	0.86	2.57	2.58	2.58	2.60	2.60	-23.68%
YoY %	101.16%	-66.54%	-0.39%	0.00%	-0.77%	0.00%	-	-
Horiz. %	66.54%	33.08%	98.85%	99.23%	99.23%	100.00%	100.00%	-
NAPS	0.4459	0.4495	0.4418	0.4544	0.4594	0.4427	0.4577	-1.71%
YoY %	-0.80%	1.74%	-2.77%	-1.09%	3.77%	-3.28%	-	-
Horiz. %	97.42%	98.21%	96.53%	99.28%	100.37%	96.72%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/04	30/07/04	30/04/04	30/01/04	31/10/03	31/07/03	30/04/03	-
Price	0.88	0.89	0.92	1.00	1.14	1.18	1.02	-
P/RPS	1.45	1.50	1.56	1.72	1.97	1.91	1.71	-10.36%
YoY %	-3.33%	-3.85%	-9.30%	-12.69%	3.14%	11.70%	-	-
Horiz. %	84.80%	87.72%	91.23%	100.58%	115.20%	111.70%	100.00%	-
P/EPS	583.25	32.00	58.58	48.10	52.26	-196.99	156.12	139.80%
YoY %	1,722.66%	-45.37%	21.79%	-7.96%	126.53%	-226.18%	-	-
Horiz. %	373.59%	20.50%	37.52%	30.81%	33.47%	-126.18%	100.00%	-
EY	0.17	3.13	1.71	2.08	1.91	-0.51	0.64	-58.51%
YoY %	-94.57%	83.04%	-17.79%	8.90%	474.51%	-179.69%	-	-
Horiz. %	26.56%	489.06%	267.19%	325.00%	298.44%	-79.69%	100.00%	-
DY	5.68	2.81	8.10	7.37	6.49	6.57	7.35	-15.72%
YoY %	102.14%	-65.31%	9.91%	13.56%	-1.22%	-10.61%	-	-
Horiz. %	77.28%	38.23%	110.20%	100.27%	88.30%	89.39%	100.00%	-
P/NAPS	0.68	0.68	0.72	0.77	0.86	0.89	0.77	-7.91%
YoY %	0.00%	-5.56%	-6.49%	-10.47%	-3.37%	15.58%	-	-
Horiz. %	88.31%	88.31%	93.51%	100.00%	111.69%	115.58%	100.00%	-

	31/10/04	31/07/04	30/04/04	31/01/04	31/10/03	31/07/03	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	28/12/04	27/09/04	28/06/04	29/03/04	30/12/03	18/09/03	30/06/03	-
Price	0.90	0.92	0.90	1.01	1.07	1.00	1.08	-
P/RPS	1.48	1.55	1.52	1.74	1.85	1.62	1.81	-12.50%
YoY %	-4.52%	1.97%	-12.64%	-5.95%	14.20%	-10.50%	-	-
Horiz. %	81.77%	85.64%	83.98%	96.13%	102.21%	89.50%	100.00%	-
P/EPS	596.51	33.08	57.31	48.58	49.05	-166.94	165.30	134.35%
YoY %	1,703.23%	-42.28%	17.97%	-0.96%	129.38%	-200.99%	-	-
Horiz. %	360.87%	20.01%	34.67%	29.39%	29.67%	-100.99%	100.00%	-
EY	0.17	3.02	1.74	2.06	2.04	-0.60	0.60	-56.69%
YoY %	-94.37%	73.56%	-15.53%	0.98%	440.00%	-200.00%	-	-
Horiz. %	28.33%	503.33%	290.00%	343.33%	340.00%	-100.00%	100.00%	-
DY	5.56	2.72	8.28	7.30	6.92	7.76	6.94	-13.68%
YoY %	104.41%	-67.15%	13.42%	5.49%	-10.82%	11.82%	-	-
Horiz. %	80.12%	39.19%	119.31%	105.19%	99.71%	111.82%	100.00%	-
P/NAPS	0.70	0.71	0.70	0.78	0.81	0.76	0.82	-9.96%
YoY %	-1.41%	1.43%	-10.26%	-3.70%	6.58%	-7.32%	-	-
Horiz. %	85.37%	86.59%	85.37%	95.12%	98.78%	92.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos