[HIGHTEC] YoY TTM Result on 31-Jan-2012 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -35.22%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
Revenue 22,832 18,196 20,319 24,025 25,333 24,880 20,432 2.24%
PBT 9,359 11,951 2,640 2,008 845 1,130 827 62.41%
Tax -1,997 1,874 -596 -574 1,052 -693 -25 140.03%
NP 7,362 13,825 2,044 1,434 1,897 437 802 55.76%
-
NP to SH 7,362 13,825 2,005 1,648 2,143 418 833 54.58%
-
Tax Rate 21.34% -15.68% 22.58% 28.59% -124.50% 61.33% 3.02% -
Total Cost 15,470 4,371 18,275 22,591 23,436 24,443 19,630 -4.64%
-
Net Worth 76,849 71,667 62,377 50,304 51,657 48,740 49,338 9.26%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
Div 1,279 1,857 1,460 1,828 752 202 395 26.47%
Div Payout % 17.38% 13.43% 72.85% 110.98% 35.13% 48.35% 47.50% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
Net Worth 76,849 71,667 62,377 50,304 51,657 48,740 49,338 9.26%
NOSH 36,553 37,999 36,480 36,444 37,615 36,647 37,096 -0.29%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
NP Margin 32.24% 75.98% 10.06% 5.97% 7.49% 1.76% 3.93% -
ROE 9.58% 19.29% 3.21% 3.28% 4.15% 0.86% 1.69% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
RPS 62.46 47.88 55.70 65.92 67.35 67.89 55.08 2.54%
EPS 20.14 36.38 5.50 4.52 5.70 1.14 2.25 54.97%
DPS 3.50 4.89 4.00 5.02 2.00 0.55 1.05 27.20%
NAPS 2.1024 1.886 1.7099 1.3803 1.3733 1.33 1.33 9.58%
Adjusted Per Share Value based on latest NOSH - 36,444
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
RPS 18.74 14.93 16.68 19.72 20.79 20.42 16.77 2.24%
EPS 6.04 11.35 1.65 1.35 1.76 0.34 0.68 54.73%
DPS 1.05 1.52 1.20 1.50 0.62 0.17 0.32 26.80%
NAPS 0.6308 0.5882 0.512 0.4129 0.424 0.4001 0.405 9.26%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 30/01/09 29/01/10 -
Price 0.885 1.16 0.96 1.06 0.865 0.75 0.82 -
P/RPS 1.42 2.42 1.72 1.61 1.28 1.10 1.49 -0.95%
P/EPS 4.39 3.19 17.47 23.44 15.18 65.75 36.52 -34.52%
EY 22.76 31.36 5.73 4.27 6.59 1.52 2.74 52.68%
DY 3.95 4.21 4.17 4.73 2.31 0.74 1.28 25.26%
P/NAPS 0.42 0.62 0.56 0.77 0.63 0.56 0.62 -7.48%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 CAGR
Date 31/03/15 - 29/03/13 28/03/12 23/03/11 30/03/09 26/03/10 -
Price 0.925 0.00 0.90 0.83 0.75 0.73 0.77 -
P/RPS 1.48 0.00 1.62 1.26 1.11 1.08 1.40 1.11%
P/EPS 4.59 0.00 16.38 18.35 13.16 64.00 34.29 -33.10%
EY 21.77 0.00 6.11 5.45 7.60 1.56 2.92 49.41%
DY 3.78 0.00 4.44 6.05 2.67 0.76 1.36 22.67%
P/NAPS 0.44 0.00 0.53 0.60 0.55 0.55 0.58 -5.37%

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