[HIGHTEC] YoY Annual (Unaudited) Result on 31-Oct-2015 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
29-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Oct-2015 [#4]
Profit Trend
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
Revenue 24,578 21,160 19,367 21,505 21,225 18,308 21,446 2.29%
PBT 6,671 7,127 4,383 8,486 7,221 5,944 2,742 15.96%
Tax -3,106 -1,437 -964 -1,515 -1,433 724 -614 31.00%
NP 3,565 5,690 3,419 6,971 5,788 6,668 2,128 8.97%
-
NP to SH 3,565 5,690 3,419 6,971 5,788 6,668 2,133 8.93%
-
Tax Rate 46.56% 20.16% 21.99% 17.85% 19.84% -12.18% 22.39% -
Total Cost 21,013 15,470 15,948 14,534 15,437 11,640 19,318 1.41%
-
Net Worth 92,097 90,107 83,724 80,890 74,826 68,936 62,753 6.59%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
Div 1,280 1,828 1,280 1,280 1,280 548 731 9.78%
Div Payout % 35.91% 32.14% 37.44% 18.36% 22.12% 8.23% 34.31% -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
Net Worth 92,097 90,107 83,724 80,890 74,826 68,936 62,753 6.59%
NOSH 40,612 40,612 40,612 36,573 36,586 36,577 36,586 1.75%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
NP Margin 14.50% 26.89% 17.65% 32.42% 27.27% 36.42% 9.92% -
ROE 3.87% 6.31% 4.08% 8.62% 7.74% 9.67% 3.40% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
RPS 67.20 57.85 52.95 58.80 58.01 50.05 58.62 2.30%
EPS 9.75 15.56 9.35 19.06 15.82 18.23 5.83 8.94%
DPS 3.50 5.00 3.50 3.50 3.50 1.50 2.00 9.77%
NAPS 2.5179 2.4635 2.289 2.2117 2.0452 1.8847 1.7152 6.60%
Adjusted Per Share Value based on latest NOSH - 36,586
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
RPS 20.17 17.37 15.90 17.65 17.42 15.03 17.60 2.29%
EPS 2.93 4.67 2.81 5.72 4.75 5.47 1.75 8.96%
DPS 1.05 1.50 1.05 1.05 1.05 0.45 0.60 9.77%
NAPS 0.7559 0.7396 0.6872 0.6639 0.6142 0.5658 0.5151 6.59%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 1.51 1.13 1.07 1.19 0.94 0.925 0.88 -
P/RPS 2.25 1.95 2.02 2.02 1.62 1.85 1.50 6.98%
P/EPS 15.49 7.26 11.45 6.24 5.94 5.07 15.09 0.43%
EY 6.45 13.77 8.74 16.02 16.83 19.71 6.63 -0.45%
DY 2.32 4.42 3.27 2.94 3.72 1.62 2.27 0.36%
P/NAPS 0.60 0.46 0.47 0.54 0.46 0.49 0.51 2.74%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 CAGR
Date 31/12/18 29/12/17 29/12/16 29/12/15 30/12/14 23/12/13 31/12/12 -
Price 1.20 1.13 0.95 1.14 0.90 1.08 0.85 -
P/RPS 1.79 1.95 1.79 1.94 1.55 2.16 1.45 3.57%
P/EPS 12.31 7.26 10.16 5.98 5.69 5.92 14.58 -2.77%
EY 8.12 13.77 9.84 16.72 17.58 16.88 6.86 2.84%
DY 2.92 4.42 3.68 3.07 3.89 1.39 2.35 3.68%
P/NAPS 0.48 0.46 0.42 0.52 0.44 0.57 0.50 -0.67%

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