[HIGH5] QoQ TTM Result on 31-Jul-2010 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2010
Quarter
31-Jul-2010 [#3]
Profit Trend
QoQ- 37.66%
YoY- 281.4%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 501,484 599,578 593,507 583,782 578,119 578,292 588,891 -10.18%
PBT 4,959 3,795 3,655 3,431 2,498 2,132 1,448 127.71%
Tax -20 -13 -11 -12 -15 -15 -15 21.20%
NP 4,939 3,782 3,644 3,419 2,483 2,117 1,433 128.68%
-
NP to SH 4,945 3,788 3,649 3,425 2,488 2,122 1,439 128.23%
-
Tax Rate 0.40% 0.34% 0.30% 0.35% 0.60% 0.70% 1.04% -
Total Cost 496,545 595,796 589,863 580,363 575,636 576,175 587,458 -10.63%
-
Net Worth 203,330 196,775 201,159 167,924 165,599 157,599 144,710 25.52%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 203,330 196,775 201,159 167,924 165,599 157,599 144,710 25.52%
NOSH 391,020 385,833 379,545 342,702 345,000 328,333 321,578 13.96%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 0.98% 0.63% 0.61% 0.59% 0.43% 0.37% 0.24% -
ROE 2.43% 1.93% 1.81% 2.04% 1.50% 1.35% 0.99% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 128.25 155.40 156.37 170.35 167.57 176.13 183.12 -21.18%
EPS 1.26 0.98 0.96 1.00 0.72 0.65 0.45 99.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.53 0.49 0.48 0.48 0.45 10.14%
Adjusted Per Share Value based on latest NOSH - 342,702
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 122.50 146.47 144.98 142.61 141.22 141.27 143.86 -10.18%
EPS 1.21 0.93 0.89 0.84 0.61 0.52 0.35 129.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4967 0.4807 0.4914 0.4102 0.4045 0.385 0.3535 25.52%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.58 0.66 0.69 0.73 0.79 0.77 0.69 -
P/RPS 0.45 0.42 0.44 0.43 0.47 0.44 0.38 11.96%
P/EPS 45.86 67.23 71.77 73.04 109.55 119.14 154.20 -55.54%
EY 2.18 1.49 1.39 1.37 0.91 0.84 0.65 124.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.29 1.30 1.49 1.65 1.60 1.53 -18.82%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 27/06/11 31/03/11 30/12/10 30/09/10 30/06/10 29/03/10 30/12/09 -
Price 0.54 0.58 0.65 0.71 0.74 0.72 0.76 -
P/RPS 0.42 0.37 0.42 0.42 0.44 0.41 0.42 0.00%
P/EPS 42.70 59.08 67.61 71.04 102.61 111.40 169.84 -60.26%
EY 2.34 1.69 1.48 1.41 0.97 0.90 0.59 151.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.14 1.23 1.45 1.54 1.50 1.69 -27.71%

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