[HIGHTEC] QoQ TTM Result on 31-Jul-2011 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- -9.46%
YoY- 236.21%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 22,345 24,025 25,280 26,343 26,991 25,333 23,458 -3.19%
PBT 1,293 2,008 2,904 2,861 2,963 845 387 123.65%
Tax -253 -574 -544 377 535 1,052 1,061 -
NP 1,040 1,434 2,360 3,238 3,498 1,897 1,448 -19.81%
-
NP to SH 1,261 1,648 2,544 3,389 3,743 2,143 1,690 -17.74%
-
Tax Rate 19.57% 28.59% 18.73% -13.18% -18.06% -124.50% -274.16% -
Total Cost 21,305 22,591 22,920 23,105 23,493 23,436 22,010 -2.14%
-
Net Worth 50,929 50,304 50,702 51,337 52,601 51,657 51,245 -0.41%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 1,828 1,828 1,099 - - 752 376 187.26%
Div Payout % 145.03% 110.98% 43.24% - - 35.13% 22.29% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 50,929 50,304 50,702 51,337 52,601 51,657 51,245 -0.41%
NOSH 36,484 36,444 36,666 37,407 37,604 37,615 37,678 -2.12%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.65% 5.97% 9.34% 12.29% 12.96% 7.49% 6.17% -
ROE 2.48% 3.28% 5.02% 6.60% 7.12% 4.15% 3.30% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 61.24 65.92 68.95 70.42 71.78 67.35 62.26 -1.09%
EPS 3.46 4.52 6.94 9.06 9.95 5.70 4.49 -15.96%
DPS 5.01 5.02 3.00 0.00 0.00 2.00 1.00 193.07%
NAPS 1.3959 1.3803 1.3828 1.3724 1.3988 1.3733 1.3601 1.74%
Adjusted Per Share Value based on latest NOSH - 37,407
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 19.10 20.54 21.61 22.52 23.08 21.66 20.06 -3.21%
EPS 1.08 1.41 2.17 2.90 3.20 1.83 1.44 -17.46%
DPS 1.56 1.56 0.94 0.00 0.00 0.64 0.32 187.78%
NAPS 0.4354 0.4301 0.4335 0.4389 0.4497 0.4416 0.4381 -0.41%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.95 1.06 0.75 0.80 0.74 0.865 0.76 -
P/RPS 1.55 1.61 1.09 1.14 1.03 1.28 1.22 17.32%
P/EPS 27.49 23.44 10.81 8.83 7.43 15.18 16.94 38.13%
EY 3.64 4.27 9.25 11.32 13.45 6.59 5.90 -27.54%
DY 5.28 4.73 4.00 0.00 0.00 2.31 1.32 152.19%
P/NAPS 0.68 0.77 0.54 0.58 0.53 0.63 0.56 13.83%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 25/06/12 28/03/12 23/12/11 28/09/11 28/06/11 23/03/11 24/12/10 -
Price 0.90 0.83 0.79 0.76 0.86 0.75 0.79 -
P/RPS 1.47 1.26 1.15 1.08 1.20 1.11 1.27 10.25%
P/EPS 26.04 18.35 11.39 8.39 8.64 13.16 17.61 29.82%
EY 3.84 5.45 8.78 11.92 11.57 7.60 5.68 -22.98%
DY 5.57 6.05 3.80 0.00 0.00 2.67 1.27 168.17%
P/NAPS 0.64 0.60 0.57 0.55 0.61 0.55 0.58 6.78%

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