[HIGHTEC] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -14.2%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 19,344 20,319 21,446 21,741 22,345 24,025 25,280 -16.35%
PBT 1,986 2,640 2,742 1,031 1,293 2,008 2,904 -22.39%
Tax -603 -596 -614 -214 -253 -574 -544 7.11%
NP 1,383 2,044 2,128 817 1,040 1,434 2,360 -29.99%
-
NP to SH 1,320 2,005 2,133 1,082 1,261 1,648 2,544 -35.45%
-
Tax Rate 30.36% 22.58% 22.39% 20.76% 19.57% 28.59% 18.73% -
Total Cost 17,961 18,275 19,318 20,924 21,305 22,591 22,920 -15.01%
-
Net Worth 61,625 62,377 62,698 50,156 50,929 50,304 50,702 13.90%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 1,460 1,460 1,459 1,828 1,828 1,828 1,099 20.86%
Div Payout % 110.66% 72.85% 68.45% 169.03% 145.03% 110.98% 43.24% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 61,625 62,377 62,698 50,156 50,929 50,304 50,702 13.90%
NOSH 36,086 36,480 36,554 36,290 36,484 36,444 36,666 -1.05%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.15% 10.06% 9.92% 3.76% 4.65% 5.97% 9.34% -
ROE 2.14% 3.21% 3.40% 2.16% 2.48% 3.28% 5.02% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 53.60 55.70 58.67 59.91 61.24 65.92 68.95 -15.46%
EPS 3.66 5.50 5.84 2.98 3.46 4.52 6.94 -34.75%
DPS 4.00 4.00 4.00 5.00 5.01 5.02 3.00 21.16%
NAPS 1.7077 1.7099 1.7152 1.3821 1.3959 1.3803 1.3828 15.12%
Adjusted Per Share Value based on latest NOSH - 36,290
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 15.88 16.68 17.60 17.84 18.34 19.72 20.75 -16.34%
EPS 1.08 1.65 1.75 0.89 1.03 1.35 2.09 -35.63%
DPS 1.20 1.20 1.20 1.50 1.50 1.50 0.90 21.16%
NAPS 0.5058 0.512 0.5146 0.4117 0.418 0.4129 0.4162 13.89%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.86 0.96 0.88 0.95 0.95 1.06 0.75 -
P/RPS 1.60 1.72 1.50 1.59 1.55 1.61 1.09 29.19%
P/EPS 23.51 17.47 15.08 31.86 27.49 23.44 10.81 67.94%
EY 4.25 5.73 6.63 3.14 3.64 4.27 9.25 -40.48%
DY 4.65 4.17 4.55 5.26 5.28 4.73 4.00 10.56%
P/NAPS 0.50 0.56 0.51 0.69 0.68 0.77 0.54 -5.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 31/12/12 25/09/12 25/06/12 28/03/12 23/12/11 -
Price 0.80 0.90 0.85 0.92 0.90 0.83 0.79 -
P/RPS 1.49 1.62 1.45 1.54 1.47 1.26 1.15 18.86%
P/EPS 21.87 16.38 14.57 30.86 26.04 18.35 11.39 54.54%
EY 4.57 6.11 6.86 3.24 3.84 5.45 8.78 -35.31%
DY 5.00 4.44 4.71 5.43 5.57 6.05 3.80 20.09%
P/NAPS 0.47 0.53 0.50 0.67 0.64 0.60 0.57 -12.07%

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