[HIGH5] YoY Annualized Quarter Result on 31-Jul-2005 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 5.1%
YoY- 30.07%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 635,088 583,914 597,160 466,592 302,877 46,329 41,004 57.81%
PBT -30,081 -24,225 4,250 20,936 16,124 9,512 8,349 -
Tax 1,652 -470 -360 -536 -440 -744 -733 -
NP -28,429 -24,696 3,890 20,400 15,684 8,768 7,616 -
-
NP to SH -28,344 -24,696 3,890 20,400 15,684 8,768 7,616 -
-
Tax Rate - - 8.47% 2.56% 2.73% 7.82% 8.78% -
Total Cost 663,517 608,610 593,269 446,192 287,193 37,561 33,388 64.50%
-
Net Worth 125,869 105,358 170,041 108,146 69,953 69,684 38,193 21.96%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - 1,721 - 838 -
Div Payout % - - - - 10.98% - 11.00% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 125,869 105,358 170,041 108,146 69,953 69,684 38,193 21.96%
NOSH 279,710 210,716 209,928 177,288 107,621 80,097 50,281 33.07%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -4.48% -4.23% 0.65% 4.37% 5.18% 18.93% 18.57% -
ROE -22.52% -23.44% 2.29% 18.86% 22.42% 12.58% 19.94% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 227.05 277.11 284.46 263.18 281.43 57.84 81.55 18.59%
EPS -10.13 -11.72 1.85 11.51 14.57 10.95 15.15 -
DPS 0.00 0.00 0.00 0.00 1.60 0.00 1.67 -
NAPS 0.45 0.50 0.81 0.61 0.65 0.87 0.7596 -8.34%
Adjusted Per Share Value based on latest NOSH - 208,768
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 155.14 142.64 145.88 113.98 73.99 11.32 10.02 57.80%
EPS -6.92 -6.03 0.95 4.98 3.83 2.14 1.86 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.20 -
NAPS 0.3075 0.2574 0.4154 0.2642 0.1709 0.1702 0.0933 21.96%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.84 0.41 0.47 0.94 1.19 1.10 1.10 -
P/RPS 0.37 0.15 0.17 0.36 0.42 1.90 1.35 -19.38%
P/EPS -8.29 -3.50 25.36 8.17 8.17 10.05 7.26 -
EY -12.06 -28.59 3.94 12.24 12.25 9.95 13.77 -
DY 0.00 0.00 0.00 0.00 1.34 0.00 1.52 -
P/NAPS 1.87 0.82 0.58 1.54 1.83 1.26 1.45 4.32%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 29/09/03 31/10/02 -
Price 0.82 0.50 0.41 0.80 1.12 1.13 1.00 -
P/RPS 0.36 0.18 0.14 0.30 0.40 1.95 1.23 -18.50%
P/EPS -8.09 -4.27 22.12 6.95 7.69 10.32 6.60 -
EY -12.36 -23.44 4.52 14.38 13.01 9.69 15.15 -
DY 0.00 0.00 0.00 0.00 1.43 0.00 1.67 -
P/NAPS 1.82 1.00 0.51 1.31 1.72 1.30 1.32 5.49%

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