[HIGHTEC] YoY TTM Result on 31-Jan-2010 [#1]

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	20,319	24,025	25,333	20,432	32,245	28,570	28,432	-4.68%
YoY %	-15.43%	-5.16%	23.99%	-36.64%	12.86%	0.49%	-	-
Horiz. %	71.47%	84.50%	89.10%	71.86%	113.41%	100.49%	100.00%	-
PBT	2,640	2,008	845	827	3,515	594	-215	-
YoY %	31.47%	137.63%	2.18%	-76.47%	491.75%	376.28%	-	-
Horiz. %	-1,227.91%	-933.95%	-393.02%	-384.65%	-1,634.88%	-276.28%	100.00%	-
Tax	-596	-574	1,052	-25	-528	111	-135	23.61%
YoY %	-3.83%	-154.56%	4,308.00%	95.27%	-575.68%	182.22%	-	-
Horiz. %	441.48%	425.19%	-779.26%	18.52%	391.11%	-82.22%	100.00%	-
NP	2,044	1,434	1,897	802	2,987	705	-350	-
YoY %	42.54%	-24.41%	136.53%	-73.15%	323.69%	301.43%	-	-
Horiz. %	-584.00%	-409.71%	-542.00%	-229.14%	-853.43%	-201.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,005	1,648	2,143	833	2,963	746	-396	-
YoY %	21.66%	-23.10%	157.26%	-71.89%	297.18%	288.38%	-	-
Horiz. %	-506.31%	-416.16%	-541.16%	-210.35%	-748.23%	-188.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.58%	28.59%	-124.50%	3.02%	15.02%	-18.69%	-	-
YoY %	-21.02%	122.96%	-4,222.52%	-79.89%	180.36%	0.00%	-	-
Horiz. %	-120.81%	-152.97%	666.13%	-16.16%	-80.36%	100.00%	-	-
Total Cost	18,275	22,591	23,436	19,630	29,258	27,865	28,782	-6.27%
YoY %	-19.10%	-3.61%	19.39%	-32.91%	5.00%	-3.19%	-	-
Horiz. %	63.49%	78.49%	81.43%	68.20%	101.65%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	62,377	50,304	51,657	49,338	49,185	49,698	50,146	3.16%
YoY %	24.00%	-2.62%	4.70%	0.31%	-1.03%	-0.89%	-	-
Horiz. %	124.39%	100.32%	103.01%	98.39%	98.08%	99.11%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	1,460	1,828	752	395	979	1,420	1,027	5.14%
YoY %	-20.13%	143.09%	90.38%	-59.65%	-31.06%	38.27%	-	-
Horiz. %	142.16%	177.99%	73.22%	38.46%	95.33%	138.27%	100.00%	-
Div Payout %	72.85%	110.98%	35.13%	47.50%	33.05%	190.46%	0.00%	-
YoY %	-34.36%	215.91%	-26.04%	43.72%	-82.65%	0.00%	-	-
Horiz. %	38.25%	58.27%	18.44%	24.94%	17.35%	100.00%	-	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	62,377	50,304	51,657	49,338	49,185	49,698	50,146	3.16%
YoY %	24.00%	-2.62%	4.70%	0.31%	-1.03%	-0.89%	-	-
Horiz. %	124.39%	100.32%	103.01%	98.39%	98.08%	99.11%	100.00%	-
NOSH	36,480	36,444	37,615	37,096	38,728	40,405	40,769	-1.57%
YoY %	0.10%	-3.11%	1.40%	-4.21%	-4.15%	-0.89%	-	-
Horiz. %	89.48%	89.39%	92.26%	90.99%	94.99%	99.11%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	10.06%	5.97%	7.49%	3.93%	9.26%	2.47%	-1.23%	-
YoY %	68.51%	-20.29%	90.59%	-57.56%	274.90%	300.81%	-	-
Horiz. %	-817.89%	-485.37%	-608.94%	-319.51%	-752.85%	-200.81%	100.00%	-
ROE	3.21%	3.28%	4.15%	1.69%	6.02%	1.50%	-0.79%	-
YoY %	-2.13%	-20.96%	145.56%	-71.93%	301.33%	289.87%	-	-
Horiz. %	-406.33%	-415.19%	-525.32%	-213.92%	-762.03%	-189.87%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	55.70	65.92	67.35	55.08	83.26	70.71	69.74	-3.15%
YoY %	-15.50%	-2.12%	22.28%	-33.85%	17.75%	1.39%	-	-
Horiz. %	79.87%	94.52%	96.57%	78.98%	119.39%	101.39%	100.00%	-
EPS	5.50	4.52	5.70	2.25	7.65	1.85	-0.97	-
YoY %	21.68%	-20.70%	153.33%	-70.59%	313.51%	290.72%	-	-
Horiz. %	-567.01%	-465.98%	-587.63%	-231.96%	-788.66%	-190.72%	100.00%	-
DPS	4.00	5.02	2.00	1.05	2.53	3.52	2.50	6.93%
YoY %	-20.32%	151.00%	90.48%	-58.50%	-28.13%	40.80%	-	-
Horiz. %	160.00%	200.80%	80.00%	42.00%	101.20%	140.80%	100.00%	-
NAPS	1.7099	1.3803	1.3733	1.33	1.27	1.23	1.23	4.81%
YoY %	23.88%	0.51%	3.26%	4.72%	3.25%	0.00%	-	-
Horiz. %	139.02%	112.22%	111.65%	108.13%	103.25%	100.00%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 37,096
RPS	17.37	20.54	21.66	17.47	27.57	24.43	24.31	-4.68%
YoY %	-15.43%	-5.17%	23.98%	-36.63%	12.85%	0.49%	-	-
Horiz. %	71.45%	84.49%	89.10%	71.86%	113.41%	100.49%	100.00%	-
EPS	1.71	1.41	1.83	0.71	2.53	0.64	-0.34	-
YoY %	21.28%	-22.95%	157.75%	-71.94%	295.31%	288.24%	-	-
Horiz. %	-502.94%	-414.71%	-538.24%	-208.82%	-744.12%	-188.24%	100.00%	-
DPS	1.25	1.56	0.64	0.34	0.84	1.21	0.88	5.13%
YoY %	-19.87%	143.75%	88.24%	-59.52%	-30.58%	37.50%	-	-
Horiz. %	142.05%	177.27%	72.73%	38.64%	95.45%	137.50%	100.00%	-
NAPS	0.5333	0.4301	0.4416	0.4218	0.4205	0.4249	0.4287	3.16%
YoY %	23.99%	-2.60%	4.69%	0.31%	-1.04%	-0.89%	-	-
Horiz. %	124.40%	100.33%	103.01%	98.39%	98.09%	99.11%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/01/12	31/01/11	29/01/10	31/01/08	31/01/07	27/01/06	-
Price	0.96	1.06	0.865	0.82	0.82	0.64	0.56	-
P/RPS	1.72	1.61	1.28	1.49	0.98	0.91	0.80	11.54%
YoY %	6.83%	25.78%	-14.09%	52.04%	7.69%	13.75%	-	-
Horiz. %	215.00%	201.25%	160.00%	186.25%	122.50%	113.75%	100.00%	-
P/EPS	17.47	23.44	15.18	36.52	10.72	34.66	-57.65	-
YoY %	-25.47%	54.41%	-58.43%	240.67%	-69.07%	160.12%	-	-
Horiz. %	-30.30%	-40.66%	-26.33%	-63.35%	-18.59%	-60.12%	100.00%	-
EY	5.73	4.27	6.59	2.74	9.33	2.88	-1.73	-
YoY %	34.19%	-35.20%	140.51%	-70.63%	223.96%	266.47%	-	-
Horiz. %	-331.21%	-246.82%	-380.92%	-158.38%	-539.31%	-166.47%	100.00%	-
DY	4.17	4.73	2.31	1.28	3.08	5.49	4.46	-0.95%
YoY %	-11.84%	104.76%	80.47%	-58.44%	-43.90%	23.09%	-	-
Horiz. %	93.50%	106.05%	51.79%	28.70%	69.06%	123.09%	100.00%	-
P/NAPS	0.56	0.77	0.63	0.62	0.65	0.52	0.46	2.84%
YoY %	-27.27%	22.22%	1.61%	-4.62%	25.00%	13.04%	-	-
Horiz. %	121.74%	167.39%	136.96%	134.78%	141.30%	113.04%	100.00%	-

	31/01/13	31/01/12	31/01/11	31/01/10	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	29/03/13	28/03/12	23/03/11	26/03/10	31/03/08	29/03/07	29/03/06	-
Price	0.90	0.83	0.75	0.77	0.85	0.63	0.75	-
P/RPS	1.62	1.26	1.11	1.40	1.02	0.89	1.08	5.95%
YoY %	28.57%	13.51%	-20.71%	37.25%	14.61%	-17.59%	-	-
Horiz. %	150.00%	116.67%	102.78%	129.63%	94.44%	82.41%	100.00%	-
P/EPS	16.38	18.35	13.16	34.29	11.11	34.12	-77.21	-
YoY %	-10.74%	39.44%	-61.62%	208.64%	-67.44%	144.19%	-	-
Horiz. %	-21.21%	-23.77%	-17.04%	-44.41%	-14.39%	-44.19%	100.00%	-
EY	6.11	5.45	7.60	2.92	9.00	2.93	-1.30	-
YoY %	12.11%	-28.29%	160.27%	-67.56%	207.17%	325.38%	-	-
Horiz. %	-470.00%	-419.23%	-584.62%	-224.62%	-692.31%	-225.38%	100.00%	-
DY	4.44	6.05	2.67	1.36	2.97	5.58	3.33	4.19%
YoY %	-26.61%	126.59%	96.32%	-54.21%	-46.77%	67.57%	-	-
Horiz. %	133.33%	181.68%	80.18%	40.84%	89.19%	167.57%	100.00%	-
P/NAPS	0.53	0.60	0.55	0.58	0.67	0.51	0.61	-1.98%
YoY %	-11.67%	9.09%	-5.17%	-13.43%	31.37%	-16.39%	-	-
Horiz. %	86.89%	98.36%	90.16%	95.08%	109.84%	83.61%	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