[HIGHTEC] YoY Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 220.59%
YoY- -16.16%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 21,225 18,308 18,308 21,446 25,280 23,458 19,338 1.87%
PBT 7,221 5,944 5,944 2,742 2,904 387 68 154.09%
Tax -1,433 724 724 -614 -544 1,061 -16 145.59%
NP 5,788 6,668 6,668 2,128 2,360 1,448 52 156.49%
-
NP to SH 5,788 6,668 6,668 2,133 2,544 1,691 95 127.38%
-
Tax Rate 19.84% -12.18% -12.18% 22.39% 18.73% -274.16% 23.53% -
Total Cost 15,437 11,640 11,640 19,318 22,920 22,010 19,286 -4.35%
-
Net Worth 74,826 0 68,936 62,753 51,581 51,223 49,779 8.48%
Dividend
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 1,280 1,280 548 731 1,119 - 380 27.47%
Div Payout % 22.12% 19.20% 8.23% 34.31% 43.99% - 400.00% -
Equity
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 74,826 0 68,936 62,753 51,581 51,223 49,779 8.48%
NOSH 36,586 36,577 36,577 36,586 37,302 37,661 38,000 -0.75%
Ratio Analysis
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 27.27% 36.42% 36.42% 9.92% 9.34% 6.17% 0.27% -
ROE 7.74% 0.00% 9.67% 3.40% 4.93% 3.30% 0.19% -
Per Share
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 58.01 50.05 50.05 58.62 67.77 62.29 50.89 2.65%
EPS 15.82 18.23 18.23 5.83 6.82 4.49 0.25 129.11%
DPS 3.50 3.50 1.50 2.00 3.00 0.00 1.00 28.45%
NAPS 2.0452 0.00 1.8847 1.7152 1.3828 1.3601 1.31 9.31%
Adjusted Per Share Value based on latest NOSH - 36,554
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 18.15 15.65 15.65 18.33 21.61 20.06 16.53 1.88%
EPS 4.95 5.70 5.70 1.82 2.17 1.45 0.08 128.09%
DPS 1.09 1.09 0.47 0.63 0.96 0.00 0.32 27.76%
NAPS 0.6397 0.00 0.5894 0.5365 0.441 0.4379 0.4256 8.48%
Price Multiplier on Financial Quarter End Date
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.94 1.08 0.925 0.88 0.75 0.76 1.00 -
P/RPS 1.62 2.16 1.85 1.50 1.11 1.22 1.97 -3.83%
P/EPS 5.94 5.92 5.07 15.09 11.00 16.93 400.00 -56.89%
EY 16.83 16.88 19.71 6.63 9.09 5.91 0.25 131.96%
DY 3.72 3.24 1.62 2.27 4.00 0.00 1.00 30.03%
P/NAPS 0.46 0.00 0.49 0.51 0.54 0.56 0.76 -9.54%
Price Multiplier on Announcement Date
31/10/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/12/14 - 23/12/13 31/12/12 23/12/11 24/12/10 05/01/10 -
Price 0.90 0.00 1.08 0.85 0.79 0.79 0.87 -
P/RPS 1.55 0.00 2.16 1.45 1.17 1.27 1.71 -1.94%
P/EPS 5.69 0.00 5.92 14.58 11.58 17.59 348.00 -56.05%
EY 17.58 0.00 16.88 6.86 8.63 5.68 0.29 127.15%
DY 3.89 0.00 1.39 2.35 3.80 0.00 1.15 27.58%
P/NAPS 0.44 0.00 0.57 0.50 0.57 0.58 0.66 -7.78%

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