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

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 776.84%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Revenue 20,319 24,025 25,333 20,432 32,245 28,570 28,432 -4.68%
PBT 2,640 2,008 845 827 3,515 594 -215 -
Tax -596 -574 1,052 -25 -528 111 -135 23.61%
NP 2,044 1,434 1,897 802 2,987 705 -350 -
-
NP to SH 2,005 1,648 2,143 833 2,963 746 -396 -
-
Tax Rate 22.58% 28.59% -124.50% 3.02% 15.02% -18.69% - -
Total Cost 18,275 22,591 23,436 19,630 29,258 27,865 28,782 -6.27%
-
Net Worth 62,377 50,304 51,657 49,338 49,185 49,698 50,146 3.16%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Div 1,460 1,828 752 395 979 1,420 1,027 5.14%
Div Payout % 72.85% 110.98% 35.13% 47.50% 33.05% 190.46% 0.00% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 62,377 50,304 51,657 49,338 49,185 49,698 50,146 3.16%
NOSH 36,480 36,444 37,615 37,096 38,728 40,405 40,769 -1.57%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 10.06% 5.97% 7.49% 3.93% 9.26% 2.47% -1.23% -
ROE 3.21% 3.28% 4.15% 1.69% 6.02% 1.50% -0.79% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.70 65.92 67.35 55.08 83.26 70.71 69.74 -3.15%
EPS 5.50 4.52 5.70 2.25 7.65 1.85 -0.97 -
DPS 4.00 5.02 2.00 1.05 2.53 3.52 2.50 6.93%
NAPS 1.7099 1.3803 1.3733 1.33 1.27 1.23 1.23 4.81%
Adjusted Per Share Value based on latest NOSH - 37,096
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
RPS 16.68 19.72 20.79 16.77 26.47 23.45 23.34 -4.68%
EPS 1.65 1.35 1.76 0.68 2.43 0.61 -0.33 -
DPS 1.20 1.50 0.62 0.32 0.80 1.17 0.84 5.22%
NAPS 0.512 0.4129 0.424 0.405 0.4037 0.4079 0.4116 3.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
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%
P/EPS 17.47 23.44 15.18 36.52 10.72 34.66 -57.65 -
EY 5.73 4.27 6.59 2.74 9.33 2.88 -1.73 -
DY 4.17 4.73 2.31 1.28 3.08 5.49 4.46 -0.95%
P/NAPS 0.56 0.77 0.63 0.62 0.65 0.52 0.46 2.84%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
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%
P/EPS 16.38 18.35 13.16 34.29 11.11 34.12 -77.21 -
EY 6.11 5.45 7.60 2.92 9.00 2.93 -1.30 -
DY 4.44 6.05 2.67 1.36 2.97 5.58 3.33 4.19%
P/NAPS 0.53 0.60 0.55 0.58 0.67 0.51 0.61 -1.98%

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