[HIGH5] QoQ TTM Result on 31-Jan-2005 [#1]

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
TTM Result
Revenue	484,712	486,331	509,626	476,973	363,545	243,388	124,070	147.43%
YoY %	-0.33%	-4.57%	6.85%	31.20%	49.37%	96.17%	-	-
Horiz. %	390.68%	391.98%	410.76%	384.44%	293.02%	196.17%	100.00%	-
PBT	17,656	20,256	20,015	18,631	16,647	15,460	12,540	25.54%
YoY %	-12.84%	1.20%	7.43%	11.92%	7.68%	23.29%	-	-
Horiz. %	140.80%	161.53%	159.61%	148.57%	132.75%	123.29%	100.00%	-
Tax	4,495	44	176	176	116	-187	-245	-
YoY %	10,115.91%	-75.00%	0.00%	51.72%	162.03%	23.67%	-	-
Horiz. %	-1,834.69%	-17.96%	-71.84%	-71.84%	-47.35%	76.33%	100.00%	-
NP	22,151	20,300	20,191	18,807	16,763	15,273	12,295	47.90%
YoY %	9.12%	0.54%	7.36%	12.19%	9.76%	24.22%	-	-
Horiz. %	180.16%	165.11%	164.22%	152.96%	136.34%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,151	20,300	20,191	18,807	16,763	15,273	12,295	47.90%
YoY %	9.12%	0.54%	7.36%	12.19%	9.76%	24.22%	-	-
Horiz. %	180.16%	165.11%	164.22%	152.96%	136.34%	124.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-25.46%	-0.22%	-0.88%	-0.94%	-0.70%	1.21%	1.95%	-
YoY %	-11,472.73%	75.00%	6.38%	-34.29%	-157.85%	-37.95%	-	-
Horiz. %	-1,305.64%	-11.28%	-45.13%	-48.21%	-35.90%	62.05%	100.00%	-
Total Cost	462,561	466,031	489,435	458,166	346,782	228,115	111,775	157.09%
YoY %	-0.74%	-4.78%	6.82%	32.12%	52.02%	104.08%	-	-
Horiz. %	413.83%	416.94%	437.88%	409.90%	310.25%	204.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,343	127,348	110,875	77,899	103,399	69,919	60,291	96.35%
YoY %	30.62%	14.86%	42.33%	-24.66%	47.88%	15.97%	-	-
Horiz. %	275.90%	211.22%	183.90%	129.21%	171.50%	115.97%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Dividend
Div	-	2,832	2,832	2,832	2,832	1,595	1,595	-
YoY %	-	0.00%	0.00%	0.00%	77.55%	0.00%	-	-
Horiz. %	-	177.55%	177.55%	177.55%	177.55%	100.00%	100.00%	-
Div Payout %	-	13.95%	14.03%	15.06%	16.90%	10.45%	12.98%	-
YoY %	-	-0.57%	-6.84%	-10.89%	61.72%	-19.49%	-	-
Horiz. %	-	107.47%	108.09%	116.02%	130.20%	80.51%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Equity
Net Worth	166,343	127,348	110,875	77,899	103,399	69,919	60,291	96.35%
YoY %	30.62%	14.86%	42.33%	-24.66%	47.88%	15.97%	-	-
Horiz. %	275.90%	211.22%	183.90%	129.21%	171.50%	115.97%	100.00%	-
NOSH	210,561	208,768	181,762	141,634	141,643	107,568	98,838	65.33%
YoY %	0.86%	14.86%	28.33%	-0.01%	31.68%	8.83%	-	-
Horiz. %	213.04%	211.22%	183.90%	143.30%	143.31%	108.83%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Ratio Analysis
NP Margin	4.57%	4.17%	3.96%	3.94%	4.61%	6.28%	9.91%	-
YoY %	9.59%	5.30%	0.51%	-14.53%	-26.59%	-36.63%	-	-
Horiz. %	46.12%	42.08%	39.96%	39.76%	46.52%	63.37%	100.00%	-
ROE	13.32%	15.94%	18.21%	24.14%	16.21%	21.84%	20.39%	-
YoY %	-16.44%	-12.47%	-24.57%	48.92%	-25.78%	7.11%	-	-
Horiz. %	65.33%	78.18%	89.31%	118.39%	79.50%	107.11%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Per Share
RPS	230.20	232.95	280.38	336.76	256.66	226.26	125.53	49.65%
YoY %	-1.18%	-16.92%	-16.74%	31.21%	13.44%	80.24%	-	-
Horiz. %	183.38%	185.57%	223.36%	268.27%	204.46%	180.24%	100.00%	-
EPS	10.52	9.72	11.11	13.28	11.83	14.20	12.44	-10.54%
YoY %	8.23%	-12.51%	-16.34%	12.26%	-16.69%	14.15%	-	-
Horiz. %	84.57%	78.14%	89.31%	106.75%	95.10%	114.15%	100.00%	-
DPS	0.00	1.36	1.56	2.00	2.00	1.48	1.61	-
YoY %	0.00%	-12.82%	-22.00%	0.00%	35.14%	-8.07%	-	-
Horiz. %	0.00%	84.47%	96.89%	124.22%	124.22%	91.93%	100.00%	-
NAPS	0.79	0.61	0.61	0.55	0.73	0.65	0.61	18.75%
YoY %	29.51%	0.00%	10.91%	-24.66%	12.31%	6.56%	-	-
Horiz. %	129.51%	100.00%	100.00%	90.16%	119.67%	106.56%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 141,634
RPS	118.41	118.80	124.49	116.52	88.81	59.46	30.31	147.43%
YoY %	-0.33%	-4.57%	6.84%	31.20%	49.36%	96.17%	-	-
Horiz. %	390.66%	391.95%	410.72%	384.43%	293.01%	196.17%	100.00%	-
EPS	5.41	4.96	4.93	4.59	4.09	3.73	3.00	47.99%
YoY %	9.07%	0.61%	7.41%	12.22%	9.65%	24.33%	-	-
Horiz. %	180.33%	165.33%	164.33%	153.00%	136.33%	124.33%	100.00%	-
DPS	0.00	0.69	0.69	0.69	0.69	0.39	0.39	-
YoY %	0.00%	0.00%	0.00%	0.00%	76.92%	0.00%	-	-
Horiz. %	0.00%	176.92%	176.92%	176.92%	176.92%	100.00%	100.00%	-
NAPS	0.4063	0.3111	0.2709	0.1903	0.2526	0.1708	0.1473	96.31%
YoY %	30.60%	14.84%	42.35%	-24.66%	47.89%	15.95%	-	-
Horiz. %	275.83%	211.20%	183.91%	129.19%	171.49%	115.95%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/05	29/07/05	29/04/05	31/01/05	29/10/04	30/07/04	30/04/04	-
Price	0.64	0.94	1.00	1.13	1.09	1.19	1.32	-
P/RPS	0.28	0.40	0.36	0.34	0.42	0.53	1.05	-58.47%
YoY %	-30.00%	11.11%	5.88%	-19.05%	-20.75%	-49.52%	-	-
Horiz. %	26.67%	38.10%	34.29%	32.38%	40.00%	50.48%	100.00%	-
P/EPS	6.08	9.67	9.00	8.51	9.21	8.38	10.61	-30.93%
YoY %	-37.13%	7.44%	5.76%	-7.60%	9.90%	-21.02%	-	-
Horiz. %	57.30%	91.14%	84.83%	80.21%	86.80%	78.98%	100.00%	-
EY	16.44	10.34	11.11	11.75	10.86	11.93	9.42	44.80%
YoY %	58.99%	-6.93%	-5.45%	8.20%	-8.97%	26.65%	-	-
Horiz. %	174.52%	109.77%	117.94%	124.73%	115.29%	126.65%	100.00%	-
DY	0.00	1.44	1.56	1.77	1.83	1.25	1.22	-
YoY %	0.00%	-7.69%	-11.86%	-3.28%	46.40%	2.46%	-	-
Horiz. %	0.00%	118.03%	127.87%	145.08%	150.00%	102.46%	100.00%	-
P/NAPS	0.81	1.54	1.64	2.05	1.49	1.83	2.16	-47.90%
YoY %	-47.40%	-6.10%	-20.00%	37.58%	-18.58%	-15.28%	-	-
Horiz. %	37.50%	71.30%	75.93%	94.91%	68.98%	84.72%	100.00%	-

	31/10/05	31/07/05	30/04/05	31/01/05	31/10/04	31/07/04	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	22/12/05	19/09/05	22/06/05	28/03/05	31/01/05	29/09/04	24/06/04	-
Price	0.62	0.80	0.93	1.05	1.13	1.12	1.21	-
P/RPS	0.27	0.34	0.33	0.31	0.44	0.49	0.96	-56.97%
YoY %	-20.59%	3.03%	6.45%	-29.55%	-10.20%	-48.96%	-	-
Horiz. %	28.13%	35.42%	34.38%	32.29%	45.83%	51.04%	100.00%	-
P/EPS	5.89	8.23	8.37	7.91	9.55	7.89	9.73	-28.37%
YoY %	-28.43%	-1.67%	5.82%	-17.17%	21.04%	-18.91%	-	-
Horiz. %	60.53%	84.58%	86.02%	81.29%	98.15%	81.09%	100.00%	-
EY	16.97	12.15	11.94	12.65	10.47	12.68	10.28	39.54%
YoY %	39.67%	1.76%	-5.61%	20.82%	-17.43%	23.35%	-	-
Horiz. %	165.08%	118.19%	116.15%	123.05%	101.85%	123.35%	100.00%	-
DY	0.00	1.70	1.68	1.90	1.77	1.32	1.33	-
YoY %	0.00%	1.19%	-11.58%	7.34%	34.09%	-0.75%	-	-
Horiz. %	0.00%	127.82%	126.32%	142.86%	133.08%	99.25%	100.00%	-
P/NAPS	0.78	1.31	1.52	1.91	1.55	1.72	1.98	-46.17%
YoY %	-40.46%	-13.82%	-20.42%	23.23%	-9.88%	-13.13%	-	-
Horiz. %	39.39%	66.16%	76.77%	96.46%	78.28%	86.87%	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