[HIGHTEC] YoY TTM Result on 31-Jan-2020 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Jan-2020 [#1]
Profit Trend
QoQ- -5.82%
YoY- 7.41%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 26,562 23,523 19,069 22,638 23,533 21,924 19,430 5.34%
PBT 10,439 20,090 4,343 3,925 6,044 7,358 5,256 12.11%
Tax -2,243 -1,184 -521 -622 -2,969 -1,700 -1,026 13.91%
NP 8,196 18,906 3,822 3,303 3,075 5,658 4,230 11.64%
-
NP to SH 8,196 18,906 3,822 3,303 3,075 5,658 4,230 11.64%
-
Tax Rate 21.49% 5.89% 12.00% 15.85% 49.12% 23.10% 19.52% -
Total Cost 18,366 4,617 15,247 19,335 20,458 16,266 15,200 3.20%
-
Net Worth 130,571 117,874 98,244 95,246 92,623 90,560 84,811 7.45%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 3,613 1,788 1,098 1,280 1,280 1,280 548 36.91%
Div Payout % 44.09% 9.46% 28.75% 38.76% 41.63% 22.63% 12.97% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 130,571 117,874 98,244 95,246 92,623 90,560 84,811 7.45%
NOSH 121,836 121,836 40,612 40,612 40,612 40,612 40,612 20.08%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 30.86% 80.37% 20.04% 14.59% 13.07% 25.81% 21.77% -
ROE 6.28% 16.04% 3.89% 3.47% 3.32% 6.25% 4.99% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 22.21 19.33 52.03 61.89 64.34 59.94 53.12 -13.52%
EPS 6.85 15.54 10.43 9.03 8.41 15.47 11.56 -8.34%
DPS 3.00 1.47 3.00 3.50 3.50 3.50 1.50 12.24%
NAPS 1.0917 0.9687 2.6807 2.604 2.5323 2.4759 2.3187 -11.79%
Adjusted Per Share Value based on latest NOSH - 40,612
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 22.71 20.11 16.30 19.35 20.12 18.74 16.61 5.34%
EPS 7.01 16.16 3.27 2.82 2.63 4.84 3.62 11.63%
DPS 3.09 1.53 0.94 1.09 1.09 1.09 0.47 36.85%
NAPS 1.1163 1.0078 0.8399 0.8143 0.7919 0.7742 0.7251 7.45%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.15 1.17 1.82 1.25 1.28 1.27 0.93 -
P/RPS 5.18 6.05 3.50 2.02 1.99 2.12 1.75 19.81%
P/EPS 16.78 7.53 17.45 13.84 15.23 8.21 8.04 13.03%
EY 5.96 13.28 5.73 7.22 6.57 12.18 12.44 -11.53%
DY 2.61 1.26 1.65 2.80 2.73 2.76 1.61 8.38%
P/NAPS 1.05 1.21 0.68 0.48 0.51 0.51 0.40 17.44%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 27/03/23 28/03/22 26/03/21 27/03/20 26/03/19 24/09/18 28/03/17 -
Price 0.94 1.10 2.15 0.90 1.20 1.36 1.10 -
P/RPS 4.23 5.69 4.13 1.45 1.87 2.27 2.07 12.64%
P/EPS 13.72 7.08 20.62 9.97 14.27 8.79 9.51 6.29%
EY 7.29 14.12 4.85 10.03 7.01 11.37 10.51 -5.91%
DY 3.19 1.34 1.40 3.89 2.92 2.57 1.36 15.26%
P/NAPS 0.86 1.14 0.80 0.35 0.47 0.55 0.47 10.58%

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