[HIGHTEC] QoQ TTM Result on 31-Oct-2011 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- -24.93%
YoY- 50.53%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 21,741 22,345 24,025 25,280 26,343 26,991 25,333 -9.69%
PBT 1,031 1,293 2,008 2,904 2,861 2,963 845 14.19%
Tax -214 -253 -574 -544 377 535 1,052 -
NP 817 1,040 1,434 2,360 3,238 3,498 1,897 -42.99%
-
NP to SH 1,082 1,261 1,648 2,544 3,389 3,743 2,143 -36.61%
-
Tax Rate 20.76% 19.57% 28.59% 18.73% -13.18% -18.06% -124.50% -
Total Cost 20,924 21,305 22,591 22,920 23,105 23,493 23,436 -7.28%
-
Net Worth 50,156 50,929 50,304 50,702 51,337 52,601 51,657 -1.94%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 1,828 1,828 1,828 1,099 - - 752 80.88%
Div Payout % 169.03% 145.03% 110.98% 43.24% - - 35.13% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 50,156 50,929 50,304 50,702 51,337 52,601 51,657 -1.94%
NOSH 36,290 36,484 36,444 36,666 37,407 37,604 37,615 -2.36%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 3.76% 4.65% 5.97% 9.34% 12.29% 12.96% 7.49% -
ROE 2.16% 2.48% 3.28% 5.02% 6.60% 7.12% 4.15% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 59.91 61.24 65.92 68.95 70.42 71.78 67.35 -7.51%
EPS 2.98 3.46 4.52 6.94 9.06 9.95 5.70 -35.12%
DPS 5.00 5.01 5.02 3.00 0.00 0.00 2.00 84.30%
NAPS 1.3821 1.3959 1.3803 1.3828 1.3724 1.3988 1.3733 0.42%
Adjusted Per Share Value based on latest NOSH - 36,666
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 17.84 18.34 19.72 20.75 21.62 22.15 20.79 -9.70%
EPS 0.89 1.03 1.35 2.09 2.78 3.07 1.76 -36.55%
DPS 1.50 1.50 1.50 0.90 0.00 0.00 0.62 80.31%
NAPS 0.4117 0.418 0.4129 0.4162 0.4214 0.4317 0.424 -1.94%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.95 0.95 1.06 0.75 0.80 0.74 0.865 -
P/RPS 1.59 1.55 1.61 1.09 1.14 1.03 1.28 15.57%
P/EPS 31.86 27.49 23.44 10.81 8.83 7.43 15.18 64.00%
EY 3.14 3.64 4.27 9.25 11.32 13.45 6.59 -39.02%
DY 5.26 5.28 4.73 4.00 0.00 0.00 2.31 73.16%
P/NAPS 0.69 0.68 0.77 0.54 0.58 0.53 0.63 6.25%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 25/09/12 25/06/12 28/03/12 23/12/11 28/09/11 28/06/11 23/03/11 -
Price 0.92 0.90 0.83 0.79 0.76 0.86 0.75 -
P/RPS 1.54 1.47 1.26 1.15 1.08 1.20 1.11 24.41%
P/EPS 30.86 26.04 18.35 11.39 8.39 8.64 13.16 76.59%
EY 3.24 3.84 5.45 8.78 11.92 11.57 7.60 -43.38%
DY 5.43 5.57 6.05 3.80 0.00 0.00 2.67 60.58%
P/NAPS 0.67 0.64 0.60 0.57 0.55 0.61 0.55 14.07%

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