[HIGHTEC] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 117.08%
YoY- 542.48%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 19,367 21,505 21,225 17,632 21,446 25,280 23,458 -3.14%
PBT 4,383 8,486 7,221 11,850 2,742 2,904 387 49.80%
Tax -964 -1,515 -1,433 1,854 -614 -544 1,061 -
NP 3,419 6,971 5,788 13,704 2,128 2,360 1,448 15.38%
-
NP to SH 3,419 6,971 5,788 13,704 2,133 2,544 1,690 12.44%
-
Tax Rate 21.99% 17.85% 19.84% -15.65% 22.39% 18.73% -274.16% -
Total Cost 15,948 14,534 15,437 3,928 19,318 22,920 22,010 -5.22%
-
Net Worth 83,724 80,917 74,801 0 62,698 50,702 51,245 8.51%
Dividend
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
Div 1,277 1,277 1,308 1,097 1,459 1,099 376 22.58%
Div Payout % 37.38% 18.32% 22.61% 8.01% 68.45% 43.24% 22.29% -
Equity
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 83,724 80,917 74,801 0 62,698 50,702 51,245 8.51%
NOSH 40,612 36,586 36,574 36,577 36,554 36,666 37,678 1.25%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 17.65% 32.42% 27.27% 77.72% 9.92% 9.34% 6.17% -
ROE 4.08% 8.61% 7.74% 0.00% 3.40% 5.02% 3.30% -
Per Share
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 52.95 58.78 58.03 48.21 58.67 68.95 62.26 -2.66%
EPS 9.35 19.05 15.83 37.47 5.84 6.94 4.49 12.99%
DPS 3.49 3.50 3.58 3.00 4.00 3.00 1.00 23.13%
NAPS 2.289 2.2117 2.0452 0.00 1.7152 1.3828 1.3601 9.05%
Adjusted Per Share Value based on latest NOSH - 36,577
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 15.90 17.65 17.42 14.47 17.60 20.75 19.25 -3.13%
EPS 2.81 5.72 4.75 11.25 1.75 2.09 1.39 12.43%
DPS 1.05 1.05 1.07 0.90 1.20 0.90 0.31 22.52%
NAPS 0.6872 0.6641 0.614 0.00 0.5146 0.4162 0.4206 8.51%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/12/13 31/10/12 31/10/11 29/10/10 -
Price 1.07 1.19 0.94 1.08 0.88 0.75 0.76 -
P/RPS 2.02 2.02 1.62 2.24 1.50 1.09 1.22 8.75%
P/EPS 11.45 6.25 5.94 2.88 15.08 10.81 16.94 -6.31%
EY 8.74 16.01 16.84 34.69 6.63 9.25 5.90 6.76%
DY 3.27 2.94 3.81 2.78 4.55 4.00 1.32 16.30%
P/NAPS 0.47 0.54 0.46 0.00 0.51 0.54 0.56 -2.87%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/12/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/12/16 29/12/15 30/12/14 - 31/12/12 23/12/11 24/12/10 -
Price 0.95 1.14 0.90 0.00 0.85 0.79 0.79 -
P/RPS 1.79 1.94 1.55 0.00 1.45 1.15 1.27 5.88%
P/EPS 10.16 5.98 5.69 0.00 14.57 11.39 17.61 -8.75%
EY 9.84 16.71 17.58 0.00 6.86 8.78 5.68 9.58%
DY 3.68 3.07 3.98 0.00 4.71 3.80 1.27 19.38%
P/NAPS 0.42 0.52 0.44 0.00 0.50 0.57 0.58 -5.23%

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