[HIGHTEC] QoQ TTM Result on 31-Jan-2013 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- -6.0%
YoY- 21.66%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 17,386 18,026 19,344 20,319 21,446 21,741 22,345 -15.36%
PBT 5,540 1,595 1,986 2,640 2,742 1,031 1,293 163.10%
Tax 773 -519 -603 -596 -614 -214 -253 -
NP 6,313 1,076 1,383 2,044 2,128 817 1,040 231.67%
-
NP to SH 6,313 1,012 1,320 2,005 2,133 1,082 1,261 191.79%
-
Tax Rate -13.95% 32.54% 30.36% 22.58% 22.39% 20.76% 19.57% -
Total Cost 11,073 16,950 17,961 18,275 19,318 20,924 21,305 -35.27%
-
Net Worth 68,936 36,756 61,625 62,377 62,698 50,156 50,929 22.29%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div 1,278 1,460 1,460 1,460 1,459 1,828 1,828 -21.17%
Div Payout % 20.25% 144.34% 110.66% 72.85% 68.45% 169.03% 145.03% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 68,936 36,756 61,625 62,377 62,698 50,156 50,929 22.29%
NOSH 36,577 36,756 36,086 36,480 36,554 36,290 36,484 0.16%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 36.31% 5.97% 7.15% 10.06% 9.92% 3.76% 4.65% -
ROE 9.16% 2.75% 2.14% 3.21% 3.40% 2.16% 2.48% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 47.53 49.04 53.60 55.70 58.67 59.91 61.24 -15.50%
EPS 17.26 2.75 3.66 5.50 5.84 2.98 3.46 191.09%
DPS 3.50 4.00 4.00 4.00 4.00 5.00 5.01 -21.21%
NAPS 1.8847 1.00 1.7077 1.7099 1.7152 1.3821 1.3959 22.09%
Adjusted Per Share Value based on latest NOSH - 36,480
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 14.86 15.41 16.54 17.37 18.33 18.59 19.10 -15.37%
EPS 5.40 0.87 1.13 1.71 1.82 0.93 1.08 191.54%
DPS 1.09 1.25 1.25 1.25 1.25 1.56 1.56 -21.20%
NAPS 0.5894 0.3142 0.5269 0.5333 0.536 0.4288 0.4354 22.30%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.925 0.98 0.86 0.96 0.88 0.95 0.95 -
P/RPS 1.95 2.00 1.60 1.72 1.50 1.59 1.55 16.48%
P/EPS 5.36 35.59 23.51 17.47 15.08 31.86 27.49 -66.27%
EY 18.66 2.81 4.25 5.73 6.63 3.14 3.64 196.42%
DY 3.78 4.08 4.65 4.17 4.55 5.26 5.28 -19.92%
P/NAPS 0.49 0.98 0.50 0.56 0.51 0.69 0.68 -19.57%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 23/12/13 30/09/13 28/06/13 29/03/13 31/12/12 25/09/12 25/06/12 -
Price 1.08 0.995 0.80 0.90 0.85 0.92 0.90 -
P/RPS 2.27 2.03 1.49 1.62 1.45 1.54 1.47 33.49%
P/EPS 6.26 36.14 21.87 16.38 14.57 30.86 26.04 -61.23%
EY 15.98 2.77 4.57 6.11 6.86 3.24 3.84 158.04%
DY 3.24 4.02 5.00 4.44 4.71 5.43 5.57 -30.24%
P/NAPS 0.57 1.00 0.47 0.53 0.50 0.67 0.64 -7.41%

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