[HIGHTEC] YoY TTM Result on 31-Jan-2007 [#1]

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	20,432	24,880	32,245	28,570	28,432	24,560	23,756	-2.47%
YoY %	-17.88%	-22.84%	12.86%	0.49%	15.77%	3.38%	-	-
Horiz. %	86.01%	104.73%	135.73%	120.26%	119.68%	103.38%	100.00%	-
PBT	827	1,130	3,515	594	-215	-299	1,029	-3.57%
YoY %	-26.81%	-67.85%	491.75%	376.28%	28.09%	-129.06%	-	-
Horiz. %	80.37%	109.82%	341.59%	57.73%	-20.89%	-29.06%	100.00%	-
Tax	-25	-693	-528	111	-135	-172	-179	-27.94%
YoY %	96.39%	-31.25%	-575.68%	182.22%	21.51%	3.91%	-	-
Horiz. %	13.97%	387.15%	294.97%	-62.01%	75.42%	96.09%	100.00%	-
NP	802	437	2,987	705	-350	-471	850	-0.96%
YoY %	83.52%	-85.37%	323.69%	301.43%	25.69%	-155.41%	-	-
Horiz. %	94.35%	51.41%	351.41%	82.94%	-41.18%	-55.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	833	418	2,963	746	-396	-471	850	-0.33%
YoY %	99.28%	-85.89%	297.18%	288.38%	15.92%	-155.41%	-	-
Horiz. %	98.00%	49.18%	348.59%	87.76%	-46.59%	-55.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.02%	61.33%	15.02%	-18.69%	-	-	17.40%	-
YoY %	-95.08%	308.32%	180.36%	0.00%	-	-	-	-
Horiz. %	17.36%	352.47%	86.32%	-107.41%	-	-	100.00%	-
Total Cost	19,630	24,443	29,258	27,865	28,782	25,031	22,906	-2.53%
YoY %	-19.69%	-16.46%	5.00%	-3.19%	14.99%	9.28%	-	-
Horiz. %	85.70%	106.71%	127.73%	121.65%	125.65%	109.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,338	48,740	49,185	49,698	50,146	53,082	53,151	-1.23%
YoY %	1.23%	-0.90%	-1.03%	-0.89%	-5.53%	-0.13%	-	-
Horiz. %	92.83%	91.70%	92.54%	93.50%	94.35%	99.87%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	395	202	979	1,420	1,027	2,020	3,012	-28.69%
YoY %	95.54%	-79.37%	-31.06%	38.27%	-49.16%	-32.93%	-	-
Horiz. %	13.11%	6.71%	32.50%	47.14%	34.10%	67.07%	100.00%	-
Div Payout %	47.50%	48.35%	33.05%	190.46%	0.00%	0.00%	354.42%	-
YoY %	-1.76%	46.29%	-82.65%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.40%	13.64%	9.33%	53.74%	0.00%	0.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	49,338	48,740	49,185	49,698	50,146	53,082	53,151	-1.23%
YoY %	1.23%	-0.90%	-1.03%	-0.89%	-5.53%	-0.13%	-	-
Horiz. %	92.83%	91.70%	92.54%	93.50%	94.35%	99.87%	100.00%	-
NOSH	37,096	36,647	38,728	40,405	40,769	40,521	40,886	-1.60%
YoY %	1.23%	-5.37%	-4.15%	-0.89%	0.61%	-0.89%	-	-
Horiz. %	90.73%	89.63%	94.72%	98.82%	99.71%	99.11%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	3.93%	1.76%	9.26%	2.47%	-1.23%	-1.92%	3.58%	-
YoY %	123.30%	-80.99%	274.90%	300.81%	35.94%	-153.63%	-	-
Horiz. %	109.78%	49.16%	258.66%	68.99%	-34.36%	-53.63%	100.00%	-
ROE	1.69%	0.86%	6.02%	1.50%	-0.79%	-0.89%	1.60%	-
YoY %	96.51%	-85.71%	301.33%	289.87%	11.24%	-155.62%	-	-
Horiz. %	105.62%	53.75%	376.25%	93.75%	-49.38%	-55.62%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	55.08	67.89	83.26	70.71	69.74	60.61	58.10	-0.88%
YoY %	-18.87%	-18.46%	17.75%	1.39%	15.06%	4.32%	-	-
Horiz. %	94.80%	116.85%	143.30%	121.70%	120.03%	104.32%	100.00%	-
EPS	2.25	1.14	7.65	1.85	-0.97	-1.16	2.08	1.31%
YoY %	97.37%	-85.10%	313.51%	290.72%	16.38%	-155.77%	-	-
Horiz. %	108.17%	54.81%	367.79%	88.94%	-46.63%	-55.77%	100.00%	-
DPS	1.05	0.55	2.53	3.52	2.50	5.00	7.37	-27.70%
YoY %	90.91%	-78.26%	-28.13%	40.80%	-50.00%	-32.16%	-	-
Horiz. %	14.25%	7.46%	34.33%	47.76%	33.92%	67.84%	100.00%	-
NAPS	1.33	1.33	1.27	1.23	1.23	1.31	1.30	0.38%
YoY %	0.00%	4.72%	3.25%	0.00%	-6.11%	0.77%	-	-
Horiz. %	102.31%	102.31%	97.69%	94.62%	94.62%	100.77%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,405
RPS	16.77	20.42	26.47	23.45	23.34	20.16	19.50	-2.48%
YoY %	-17.87%	-22.86%	12.88%	0.47%	15.77%	3.38%	-	-
Horiz. %	86.00%	104.72%	135.74%	120.26%	119.69%	103.38%	100.00%	-
EPS	0.68	0.34	2.43	0.61	-0.33	-0.39	0.70	-0.48%
YoY %	100.00%	-86.01%	298.36%	284.85%	15.38%	-155.71%	-	-
Horiz. %	97.14%	48.57%	347.14%	87.14%	-47.14%	-55.71%	100.00%	-
DPS	0.32	0.17	0.80	1.17	0.84	1.66	2.47	-28.84%
YoY %	88.24%	-78.75%	-31.62%	39.29%	-49.40%	-32.79%	-	-
Horiz. %	12.96%	6.88%	32.39%	47.37%	34.01%	67.21%	100.00%	-
NAPS	0.405	0.4001	0.4037	0.4079	0.4116	0.4357	0.4363	-1.23%
YoY %	1.22%	-0.89%	-1.03%	-0.90%	-5.53%	-0.14%	-	-
Horiz. %	92.83%	91.70%	92.53%	93.49%	94.34%	99.86%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	0.82	0.75	0.82	0.64	0.56	0.88	1.00	-
P/RPS	1.49	1.10	0.98	0.91	0.80	1.45	1.72	-2.36%
YoY %	35.45%	12.24%	7.69%	13.75%	-44.83%	-15.70%	-	-
Horiz. %	86.63%	63.95%	56.98%	52.91%	46.51%	84.30%	100.00%	-
P/EPS	36.52	65.75	10.72	34.66	-57.65	-75.71	48.10	-4.48%
YoY %	-44.46%	513.34%	-69.07%	160.12%	23.85%	-257.40%	-	-
Horiz. %	75.93%	136.69%	22.29%	72.06%	-119.85%	-157.40%	100.00%	-
EY	2.74	1.52	9.33	2.88	-1.73	-1.32	2.08	4.69%
YoY %	80.26%	-83.71%	223.96%	266.47%	-31.06%	-163.46%	-	-
Horiz. %	131.73%	73.08%	448.56%	138.46%	-83.17%	-63.46%	100.00%	-
DY	1.28	0.74	3.08	5.49	4.46	5.68	7.37	-25.28%
YoY %	72.97%	-75.97%	-43.90%	23.09%	-21.48%	-22.93%	-	-
Horiz. %	17.37%	10.04%	41.79%	74.49%	60.52%	77.07%	100.00%	-
P/NAPS	0.62	0.56	0.65	0.52	0.46	0.67	0.77	-3.54%
YoY %	10.71%	-13.85%	25.00%	13.04%	-31.34%	-12.99%	-	-
Horiz. %	80.52%	72.73%	84.42%	67.53%	59.74%	87.01%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	26/03/10	30/03/09	31/03/08	29/03/07	29/03/06	28/03/05	29/03/04	-
Price	0.77	0.73	0.85	0.63	0.75	0.81	1.01	-
P/RPS	1.40	1.08	1.02	0.89	1.08	1.34	1.74	-3.55%
YoY %	29.63%	5.88%	14.61%	-17.59%	-19.40%	-22.99%	-	-
Horiz. %	80.46%	62.07%	58.62%	51.15%	62.07%	77.01%	100.00%	-
P/EPS	34.29	64.00	11.11	34.12	-77.21	-69.69	48.58	-5.63%
YoY %	-46.42%	476.06%	-67.44%	144.19%	-10.79%	-243.45%	-	-
Horiz. %	70.58%	131.74%	22.87%	70.23%	-158.93%	-143.45%	100.00%	-
EY	2.92	1.56	9.00	2.93	-1.30	-1.44	2.06	5.98%
YoY %	87.18%	-82.67%	207.17%	325.38%	9.72%	-169.90%	-	-
Horiz. %	141.75%	75.73%	436.89%	142.23%	-63.11%	-69.90%	100.00%	-
DY	1.36	0.76	2.97	5.58	3.33	6.17	7.30	-24.40%
YoY %	78.95%	-74.41%	-46.77%	67.57%	-46.03%	-15.48%	-	-
Horiz. %	18.63%	10.41%	40.68%	76.44%	45.62%	84.52%	100.00%	-
P/NAPS	0.58	0.55	0.67	0.51	0.61	0.62	0.78	-4.81%
YoY %	5.45%	-17.91%	31.37%	-16.39%	-1.61%	-20.51%	-	-
Horiz. %	74.36%	70.51%	85.90%	65.38%	78.21%	79.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos