[HIGHTEC] QoQ TTM Result on 31-Jan-2021 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- 57.41%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 21,900 21,297 21,398 19,069 18,507 18,908 20,272 5.26%
PBT 19,975 15,159 7,734 4,343 2,703 2,206 2,333 316.88%
Tax -1,226 -942 -600 -521 -275 -280 -867 25.90%
NP 18,749 14,217 7,134 3,822 2,428 1,926 1,466 444.35%
-
NP to SH 18,749 14,217 7,134 3,822 2,428 1,926 1,466 444.35%
-
Tax Rate 6.14% 6.21% 7.76% 12.00% 10.17% 12.69% 37.16% -
Total Cost 3,151 7,080 14,264 15,247 16,079 16,982 18,806 -69.50%
-
Net Worth 115,630 106,709 103,375 98,244 96,460 95,305 93,860 14.87%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 1,304 1,304 1,098 1,098 1,097 1,097 1,280 1.24%
Div Payout % 6.96% 9.18% 15.40% 28.75% 45.19% 56.97% 87.33% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 115,630 106,709 103,375 98,244 96,460 95,305 93,860 14.87%
NOSH 121,836 40,612 40,612 40,612 40,612 40,612 40,612 107.59%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 85.61% 66.76% 33.34% 20.04% 13.12% 10.19% 7.23% -
ROE 16.21% 13.32% 6.90% 3.89% 2.52% 2.02% 1.56% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 18.11 55.90 56.99 52.03 50.60 51.69 55.42 -52.46%
EPS 15.50 37.31 19.00 10.43 6.64 5.27 4.01 145.69%
DPS 1.08 3.42 2.93 3.00 3.00 3.00 3.50 -54.23%
NAPS 0.9562 2.8007 2.753 2.6807 2.6372 2.6056 2.5661 -48.12%
Adjusted Per Share Value based on latest NOSH - 40,612
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 18.72 18.21 18.29 16.30 15.82 16.17 17.33 5.26%
EPS 16.03 12.15 6.10 3.27 2.08 1.65 1.25 445.33%
DPS 1.12 1.12 0.94 0.94 0.94 0.94 1.09 1.82%
NAPS 0.9886 0.9123 0.8838 0.8399 0.8247 0.8148 0.8024 14.88%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 1.91 4.38 2.06 1.82 0.93 0.94 1.00 -
P/RPS 10.55 7.84 3.61 3.50 1.84 1.82 1.80 224.03%
P/EPS 12.32 11.74 10.84 17.45 14.01 17.85 24.95 -37.44%
EY 8.12 8.52 9.22 5.73 7.14 5.60 4.01 59.85%
DY 0.56 0.78 1.42 1.65 3.23 3.19 3.50 -70.42%
P/NAPS 2.00 1.56 0.75 0.68 0.35 0.36 0.39 196.49%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/12/21 28/09/21 29/06/21 26/03/21 29/12/20 25/09/20 29/06/20 -
Price 1.33 2.05 2.24 2.15 1.09 0.95 0.92 -
P/RPS 7.34 3.67 3.93 4.13 2.15 1.84 1.66 168.66%
P/EPS 8.58 5.49 11.79 20.62 16.42 18.04 22.95 -48.01%
EY 11.66 18.20 8.48 4.85 6.09 5.54 4.36 92.32%
DY 0.81 1.67 1.31 1.40 2.75 3.16 3.80 -64.21%
P/NAPS 1.39 0.73 0.81 0.80 0.41 0.36 0.36 145.51%

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