[HIGHTEC] QoQ TTM Result on 31-Oct-2015 [#4]

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
TTM Result
Revenue	19,734	19,849	20,559	21,505	21,117	22,237	22,832	-9.27%
YoY %	-0.58%	-3.45%	-4.40%	1.84%	-5.04%	-2.61%	-	-
Horiz. %	86.43%	86.94%	90.04%	94.19%	92.49%	97.39%	100.00%	-
PBT	6,826	6,984	6,629	8,486	7,527	8,066	9,359	-18.98%
YoY %	-2.26%	5.36%	-21.88%	12.74%	-6.68%	-13.82%	-	-
Horiz. %	72.94%	74.62%	70.83%	90.67%	80.43%	86.18%	100.00%	-
Tax	-1,083	-1,097	-1,033	-1,515	-1,900	-1,991	-1,997	-33.52%
YoY %	1.28%	-6.20%	31.82%	20.26%	4.57%	0.30%	-	-
Horiz. %	54.23%	54.93%	51.73%	75.86%	95.14%	99.70%	100.00%	-
NP	5,743	5,887	5,596	6,971	5,627	6,075	7,362	-15.27%
YoY %	-2.45%	5.20%	-19.72%	23.88%	-7.37%	-17.48%	-	-
Horiz. %	78.01%	79.96%	76.01%	94.69%	76.43%	82.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,743	5,887	5,596	6,971	5,627	6,075	7,362	-15.27%
YoY %	-2.45%	5.20%	-19.72%	23.88%	-7.37%	-17.48%	-	-
Horiz. %	78.01%	79.96%	76.01%	94.69%	76.43%	82.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.87%	15.71%	15.58%	17.85%	25.24%	24.68%	21.34%	-
YoY %	1.02%	0.83%	-12.72%	-29.28%	2.27%	15.65%	-	-
Horiz. %	74.37%	73.62%	73.01%	83.65%	118.28%	115.65%	100.00%	-
Total Cost	13,991	13,962	14,963	14,534	15,490	16,162	15,470	-6.48%
YoY %	0.21%	-6.69%	2.95%	-6.17%	-4.16%	4.47%	-	-
Horiz. %	90.44%	90.25%	96.72%	93.95%	100.13%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,736	83,073	80,802	80,917	75,350	75,825	76,849	3.34%
YoY %	-2.81%	2.81%	-0.14%	7.39%	-0.63%	-1.33%	-	-
Horiz. %	105.06%	108.10%	105.14%	105.29%	98.05%	98.67%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Dividend
Div	729	1,275	1,275	1,277	1,825	1,279	1,279	-31.27%
YoY %	-42.82%	0.00%	-0.16%	-30.03%	42.69%	0.00%	-	-
Horiz. %	57.00%	99.69%	99.69%	99.84%	142.69%	100.00%	100.00%	-
Div Payout %	12.70%	21.67%	22.79%	18.32%	32.45%	21.06%	17.38%	-
YoY %	-41.39%	-4.91%	24.40%	-43.54%	54.08%	21.17%	-	-
Horiz. %	73.07%	124.68%	131.13%	105.41%	186.71%	121.17%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Equity
Net Worth	80,736	83,073	80,802	80,917	75,350	75,825	76,849	3.34%
YoY %	-2.81%	2.81%	-0.14%	7.39%	-0.63%	-1.33%	-	-
Horiz. %	105.06%	108.10%	105.14%	105.29%	98.05%	98.67%	100.00%	-
NOSH	36,666	37,500	36,461	36,586	36,415	36,477	36,553	0.20%
YoY %	-2.22%	2.85%	-0.34%	0.47%	-0.17%	-0.21%	-	-
Horiz. %	100.31%	102.59%	99.75%	100.09%	99.62%	99.79%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Ratio Analysis
NP Margin	29.10%	29.66%	27.22%	32.42%	26.65%	27.32%	32.24%	-
YoY %	-1.89%	8.96%	-16.04%	21.65%	-2.45%	-15.26%	-	-
Horiz. %	90.26%	92.00%	84.43%	100.56%	82.66%	84.74%	100.00%	-
ROE	7.11%	7.09%	6.93%	8.61%	7.47%	8.01%	9.58%	-
YoY %	0.28%	2.31%	-19.51%	15.26%	-6.74%	-16.39%	-	-
Horiz. %	74.22%	74.01%	72.34%	89.87%	77.97%	83.61%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Per Share
RPS	53.82	52.93	56.39	58.78	57.99	60.96	62.46	-9.45%
YoY %	1.68%	-6.14%	-4.07%	1.36%	-4.87%	-2.40%	-	-
Horiz. %	86.17%	84.74%	90.28%	94.11%	92.84%	97.60%	100.00%	-
EPS	15.66	15.70	15.35	19.05	15.45	16.65	20.14	-15.45%
YoY %	-0.25%	2.28%	-19.42%	23.30%	-7.21%	-17.33%	-	-
Horiz. %	77.76%	77.95%	76.22%	94.59%	76.71%	82.67%	100.00%	-
DPS	1.99	3.40	3.50	3.50	5.00	3.50	3.50	-31.39%
YoY %	-41.47%	-2.86%	0.00%	-30.00%	42.86%	0.00%	-	-
Horiz. %	56.86%	97.14%	100.00%	100.00%	142.86%	100.00%	100.00%	-
NAPS	2.2019	2.2153	2.2161	2.2117	2.0692	2.0787	2.1024	3.13%
YoY %	-0.60%	-0.04%	0.20%	6.89%	-0.46%	-1.13%	-	-
Horiz. %	104.73%	105.37%	105.41%	105.20%	98.42%	98.87%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Adjusted Per Share Value based on latest NOSH - 36,586
RPS	16.20	16.29	16.87	17.65	17.33	18.25	18.74	-9.26%
YoY %	-0.55%	-3.44%	-4.42%	1.85%	-5.04%	-2.61%	-	-
Horiz. %	86.45%	86.93%	90.02%	94.18%	92.48%	97.39%	100.00%	-
EPS	4.71	4.83	4.59	5.72	4.62	4.99	6.04	-15.29%
YoY %	-2.48%	5.23%	-19.76%	23.81%	-7.41%	-17.38%	-	-
Horiz. %	77.98%	79.97%	75.99%	94.70%	76.49%	82.62%	100.00%	-
DPS	0.60	1.05	1.05	1.05	1.50	1.05	1.05	-31.16%
YoY %	-42.86%	0.00%	0.00%	-30.00%	42.86%	0.00%	-	-
Horiz. %	57.14%	100.00%	100.00%	100.00%	142.86%	100.00%	100.00%	-
NAPS	0.6627	0.6818	0.6632	0.6641	0.6185	0.6224	0.6308	3.34%
YoY %	-2.80%	2.80%	-0.14%	7.37%	-0.63%	-1.33%	-	-
Horiz. %	105.06%	108.08%	105.14%	105.28%	98.05%	98.67%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/16	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	-
Price	1.03	1.14	1.23	1.19	0.96	1.24	0.885	-
P/RPS	1.91	2.15	2.18	2.02	1.66	2.03	1.42	21.87%
YoY %	-11.16%	-1.38%	7.92%	21.69%	-18.23%	42.96%	-	-
Horiz. %	134.51%	151.41%	153.52%	142.25%	116.90%	142.96%	100.00%	-
P/EPS	6.58	7.26	8.01	6.25	6.21	7.45	4.39	31.00%
YoY %	-9.37%	-9.36%	28.16%	0.64%	-16.64%	69.70%	-	-
Horiz. %	149.89%	165.38%	182.46%	142.37%	141.46%	169.70%	100.00%	-
EY	15.21	13.77	12.48	16.01	16.10	13.43	22.76	-23.58%
YoY %	10.46%	10.34%	-22.05%	-0.56%	19.88%	-40.99%	-	-
Horiz. %	66.83%	60.50%	54.83%	70.34%	70.74%	59.01%	100.00%	-
DY	1.93	2.98	2.85	2.94	5.21	2.82	3.95	-37.99%
YoY %	-35.23%	4.56%	-3.06%	-43.57%	84.75%	-28.61%	-	-
Horiz. %	48.86%	75.44%	72.15%	74.43%	131.90%	71.39%	100.00%	-
P/NAPS	0.47	0.51	0.56	0.54	0.46	0.60	0.42	7.79%
YoY %	-7.84%	-8.93%	3.70%	17.39%	-23.33%	42.86%	-	-
Horiz. %	111.90%	121.43%	133.33%	128.57%	109.52%	142.86%	100.00%	-

	31/07/16	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	CAGR
Price Multiplier on Announcement Date
Date	26/09/16	21/06/16	29/03/16	29/12/15	25/09/15	24/06/15	31/03/15	-
Price	1.05	1.06	1.18	1.14	0.95	1.30	0.925	-
P/RPS	1.95	2.00	2.09	1.94	1.64	2.13	1.48	20.20%
YoY %	-2.50%	-4.31%	7.73%	18.29%	-23.00%	43.92%	-	-
Horiz. %	131.76%	135.14%	141.22%	131.08%	110.81%	143.92%	100.00%	-
P/EPS	6.70	6.75	7.69	5.98	6.15	7.81	4.59	28.70%
YoY %	-0.74%	-12.22%	28.60%	-2.76%	-21.25%	70.15%	-	-
Horiz. %	145.97%	147.06%	167.54%	130.28%	133.99%	170.15%	100.00%	-
EY	14.92	14.81	13.01	16.71	16.27	12.81	21.77	-22.28%
YoY %	0.74%	13.84%	-22.14%	2.70%	27.01%	-41.16%	-	-
Horiz. %	68.53%	68.03%	59.76%	76.76%	74.74%	58.84%	100.00%	-
DY	1.89	3.21	2.97	3.07	5.26	2.69	3.78	-37.03%
YoY %	-41.12%	8.08%	-3.26%	-41.63%	95.54%	-28.84%	-	-
Horiz. %	50.00%	84.92%	78.57%	81.22%	139.15%	71.16%	100.00%	-
P/NAPS	0.48	0.48	0.53	0.52	0.46	0.63	0.44	5.97%
YoY %	0.00%	-9.43%	1.92%	13.04%	-26.98%	43.18%	-	-
Horiz. %	109.09%	109.09%	120.45%	118.18%	104.55%	143.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos