[HIGHTEC] YoY Annualized Quarter Result on 31-Jul-2020 [#3]

Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jul-2020 [#3]
Profit Trend
QoQ- 322.16%
YoY- -58.69%
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 26,949 26,537 21,250 17,530 22,478 25,281 20,473 4.68%
PBT 6,861 8,234 18,510 1,901 4,708 6,650 4,632 6.76%
Tax -1,620 -1,205 -1,308 -417 -1,116 -1,525 -858 11.16%
NP 5,241 7,029 17,202 1,484 3,592 5,125 3,773 5.62%
-
NP to SH 5,241 7,029 17,202 1,484 3,592 5,125 3,773 5.62%
-
Tax Rate 23.61% 14.63% 7.07% 21.94% 23.70% 22.93% 18.52% -
Total Cost 21,708 19,508 4,048 16,046 18,886 20,156 16,700 4.46%
-
Net Worth 131,483 119,374 106,709 95,305 94,061 92,656 85,315 7.47%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 1,586 4,834 1,778 1,463 1,706 1,706 2,438 -6.91%
Div Payout % 30.27% 68.78% 10.34% 98.59% 47.52% 33.30% 64.62% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 131,483 119,374 106,709 95,305 94,061 92,656 85,315 7.47%
NOSH 121,836 121,836 40,612 40,612 40,612 40,612 40,612 20.08%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 19.45% 26.49% 80.95% 8.47% 15.98% 20.27% 18.43% -
ROE 3.99% 5.89% 16.12% 1.56% 3.82% 5.53% 4.42% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 22.65 21.96 55.77 47.93 61.46 69.12 55.97 -13.99%
EPS 4.39 5.79 46.03 4.05 9.83 14.01 10.32 -13.27%
DPS 1.33 4.00 4.67 4.00 4.67 4.67 6.67 -23.55%
NAPS 1.105 0.9877 2.8007 2.6056 2.5716 2.5332 2.3325 -11.70%
Adjusted Per Share Value based on latest NOSH - 40,612
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 23.04 22.69 18.17 14.99 19.22 21.61 17.50 4.68%
EPS 4.48 6.01 14.71 1.27 3.07 4.38 3.23 5.60%
DPS 1.36 4.13 1.52 1.25 1.46 1.46 2.08 -6.83%
NAPS 1.1241 1.0206 0.9123 0.8148 0.8042 0.7922 0.7294 7.47%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.885 0.925 4.38 0.94 1.10 1.21 1.03 -
P/RPS 3.91 4.21 7.85 1.96 1.79 1.75 1.84 13.37%
P/EPS 20.09 15.90 9.70 23.17 11.20 8.64 9.98 12.36%
EY 4.98 6.29 10.31 4.32 8.93 11.58 10.02 -10.99%
DY 1.51 4.32 1.07 4.26 4.24 3.86 6.47 -21.52%
P/NAPS 0.80 0.94 1.56 0.36 0.43 0.48 0.44 10.47%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 25/09/23 26/09/22 28/09/21 25/09/20 25/09/19 26/09/18 28/09/17 -
Price 0.87 0.98 2.05 0.95 1.05 1.39 1.17 -
P/RPS 3.84 4.46 3.68 1.98 1.71 2.01 2.09 10.66%
P/EPS 19.75 16.85 4.54 23.42 10.69 9.92 11.34 9.68%
EY 5.06 5.93 22.02 4.27 9.35 10.08 8.82 -8.84%
DY 1.53 4.08 2.28 4.21 4.44 3.36 5.70 -19.67%
P/NAPS 0.79 0.99 0.73 0.36 0.41 0.55 0.50 7.91%

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