[HIGHTEC] YoY 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- 320.58%
YoY- 46.61%
View:
Show?
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 6,917 6,423 4,707 4,808 6,172 7,064 4,799 6.27%
PBT 2,431 2,326 8,857 1,432 1,559 2,665 922 17.52%
Tax -483 -261 -327 15 -572 -536 -239 12.43%
NP 1,948 2,065 8,530 1,447 987 2,129 683 19.07%
-
NP to SH 1,948 2,065 8,530 1,447 987 2,129 683 19.07%
-
Tax Rate 19.87% 11.22% 3.69% -1.05% 36.69% 20.11% 25.92% -
Total Cost 4,969 4,358 -3,823 3,361 5,185 4,935 4,116 3.18%
-
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 - 2,417 571 365 548 548 548 -
Div Payout % - 117.06% 6.70% 25.28% 55.59% 25.77% 80.33% -
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 28.16% 32.15% 181.22% 30.10% 15.99% 30.14% 14.23% -
ROE 1.48% 1.73% 7.99% 1.52% 1.05% 2.30% 0.80% -
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 5.81 5.31 12.35 13.14 16.87 19.31 13.12 -12.68%
EPS 1.64 1.71 22.39 3.96 2.70 5.82 1.87 -2.16%
DPS 0.00 2.00 1.50 1.00 1.50 1.50 1.50 -
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 5.91 5.49 4.02 4.11 5.28 6.04 4.10 6.28%
EPS 1.67 1.77 7.29 1.24 0.84 1.82 0.58 19.26%
DPS 0.00 2.07 0.49 0.31 0.47 0.47 0.47 -
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 15.22 17.41 35.45 7.15 6.52 6.27 7.85 11.66%
P/EPS 54.06 54.14 19.56 23.76 40.76 20.79 55.16 -0.33%
EY 1.85 1.85 5.11 4.21 2.45 4.81 1.81 0.36%
DY 0.00 2.16 0.34 1.06 1.36 1.24 1.46 -
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 14.97 18.44 16.59 7.23 6.22 7.20 8.92 9.00%
P/EPS 53.14 57.36 9.16 24.01 38.91 23.88 62.66 -2.70%
EY 1.88 1.74 10.92 4.16 2.57 4.19 1.60 2.72%
DY 0.00 2.04 0.73 1.05 1.43 1.08 1.28 -
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