[HIGH5] QoQ TTM Result on 30-Apr-2005 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 7.36%
YoY- 64.22%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 500,026 484,712 486,331 509,626 476,973 363,545 243,388 61.39%
PBT 15,054 17,656 20,256 20,015 18,631 16,647 15,460 -1.75%
Tax 4,495 4,495 44 176 176 116 -187 -
NP 19,549 22,151 20,300 20,191 18,807 16,763 15,273 17.83%
-
NP to SH 19,549 22,151 20,300 20,191 18,807 16,763 15,273 17.83%
-
Tax Rate -29.86% -25.46% -0.22% -0.88% -0.94% -0.70% 1.21% -
Total Cost 480,477 462,561 466,031 489,435 458,166 346,782 228,115 64.09%
-
Net Worth 177,984 166,343 127,348 110,875 77,899 103,399 69,919 86.11%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - 2,832 2,832 2,832 2,832 1,595 -
Div Payout % - - 13.95% 14.03% 15.06% 16.90% 10.45% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 177,984 166,343 127,348 110,875 77,899 103,399 69,919 86.11%
NOSH 211,886 210,561 208,768 181,762 141,634 141,643 107,568 56.94%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 3.91% 4.57% 4.17% 3.96% 3.94% 4.61% 6.28% -
ROE 10.98% 13.32% 15.94% 18.21% 24.14% 16.21% 21.84% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 235.99 230.20 232.95 280.38 336.76 256.66 226.26 2.83%
EPS 9.23 10.52 9.72 11.11 13.28 11.83 14.20 -24.90%
DPS 0.00 0.00 1.36 1.56 2.00 2.00 1.48 -
NAPS 0.84 0.79 0.61 0.61 0.55 0.73 0.65 18.58%
Adjusted Per Share Value based on latest NOSH - 181,762
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 122.15 118.41 118.80 124.49 116.52 88.81 59.46 61.38%
EPS 4.78 5.41 4.96 4.93 4.59 4.09 3.73 17.92%
DPS 0.00 0.00 0.69 0.69 0.69 0.69 0.39 -
NAPS 0.4348 0.4063 0.3111 0.2709 0.1903 0.2526 0.1708 86.12%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.68 0.64 0.94 1.00 1.13 1.09 1.19 -
P/RPS 0.29 0.28 0.40 0.36 0.34 0.42 0.53 -33.02%
P/EPS 7.37 6.08 9.67 9.00 8.51 9.21 8.38 -8.18%
EY 13.57 16.44 10.34 11.11 11.75 10.86 11.93 8.94%
DY 0.00 0.00 1.44 1.56 1.77 1.83 1.25 -
P/NAPS 0.81 0.81 1.54 1.64 2.05 1.49 1.83 -41.83%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 31/01/05 29/09/04 -
Price 0.68 0.62 0.80 0.93 1.05 1.13 1.12 -
P/RPS 0.29 0.27 0.34 0.33 0.31 0.44 0.49 -29.44%
P/EPS 7.37 5.89 8.23 8.37 7.91 9.55 7.89 -4.43%
EY 13.57 16.97 12.15 11.94 12.65 10.47 12.68 4.61%
DY 0.00 0.00 1.70 1.68 1.90 1.77 1.32 -
P/NAPS 0.81 0.78 1.31 1.52 1.91 1.55 1.72 -39.38%

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