[HIGHTEC] YoY TTM Result on 31-Jan-2022 [#1]

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
TTM Result
Revenue	25,288	26,562	23,523	19,069	22,638	23,533	21,924	2.40%
YoY %	-4.80%	12.92%	23.36%	-15.77%	-3.80%	7.34%	-	-
Horiz. %	115.34%	121.15%	107.29%	86.98%	103.26%	107.34%	100.00%	-
PBT	11,273	10,439	20,090	4,343	3,925	6,044	7,358	7.36%
YoY %	7.99%	-48.04%	362.58%	10.65%	-35.06%	-17.86%	-	-
Horiz. %	153.21%	141.87%	273.04%	59.02%	53.34%	82.14%	100.00%	-
Tax	-2,229	-2,243	-1,184	-521	-622	-2,969	-1,700	4.61%
YoY %	0.62%	-89.44%	-127.26%	16.24%	79.05%	-74.65%	-	-
Horiz. %	131.12%	131.94%	69.65%	30.65%	36.59%	174.65%	100.00%	-
NP	9,044	8,196	18,906	3,822	3,303	3,075	5,658	8.12%
YoY %	10.35%	-56.65%	394.66%	15.71%	7.41%	-45.65%	-	-
Horiz. %	159.84%	144.86%	334.15%	67.55%	58.38%	54.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,044	8,196	18,906	3,822	3,303	3,075	5,658	8.12%
YoY %	10.35%	-56.65%	394.66%	15.71%	7.41%	-45.65%	-	-
Horiz. %	159.84%	144.86%	334.15%	67.55%	58.38%	54.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.77%	21.49%	5.89%	12.00%	15.85%	49.12%	23.10%	-
YoY %	-8.00%	264.86%	-50.92%	-24.29%	-67.73%	112.64%	-	-
Horiz. %	85.58%	93.03%	25.50%	51.95%	68.61%	212.64%	100.00%	-
Total Cost	16,244	18,366	4,617	15,247	19,335	20,458	16,266	-0.02%
YoY %	-11.55%	297.79%	-69.72%	-21.14%	-5.49%	25.77%	-	-
Horiz. %	99.86%	112.91%	28.38%	93.74%	118.87%	125.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	135,698	130,571	117,874	98,244	95,246	92,623	90,560	6.96%
YoY %	3.93%	10.77%	19.98%	3.15%	2.83%	2.28%	-	-
Horiz. %	149.84%	144.18%	130.16%	108.48%	105.17%	102.28%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	1,180	3,613	1,788	1,098	1,280	1,280	1,280	-1.34%
YoY %	-67.34%	102.07%	62.84%	-14.22%	0.00%	0.00%	-	-
Horiz. %	92.19%	282.27%	139.69%	85.78%	100.00%	100.00%	100.00%	-
Div Payout %	13.05%	44.09%	9.46%	28.75%	38.76%	41.63%	22.63%	-
YoY %	-70.40%	366.07%	-67.10%	-25.83%	-6.89%	83.96%	-	-
Horiz. %	57.67%	194.83%	41.80%	127.04%	171.28%	183.96%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	135,698	130,571	117,874	98,244	95,246	92,623	90,560	6.96%
YoY %	3.93%	10.77%	19.98%	3.15%	2.83%	2.28%	-	-
Horiz. %	149.84%	144.18%	130.16%	108.48%	105.17%	102.28%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	20.08%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	35.76%	30.86%	80.37%	20.04%	14.59%	13.07%	25.81%	-
YoY %	15.88%	-61.60%	301.05%	37.35%	11.63%	-49.36%	-	-
Horiz. %	138.55%	119.57%	311.39%	77.64%	56.53%	50.64%	100.00%	-
ROE	6.66%	6.28%	16.04%	3.89%	3.47%	3.32%	6.25%	-
YoY %	6.05%	-60.85%	312.34%	12.10%	4.52%	-46.88%	-	-
Horiz. %	106.56%	100.48%	256.64%	62.24%	55.52%	53.12%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	21.43	22.21	19.33	52.03	61.89	64.34	59.94	-15.74%
YoY %	-3.51%	14.90%	-62.85%	-15.93%	-3.81%	7.34%	-	-
Horiz. %	35.75%	37.05%	32.25%	86.80%	103.25%	107.34%	100.00%	-
EPS	7.66	6.85	15.54	10.43	9.03	8.41	15.47	-11.04%
YoY %	11.82%	-55.92%	48.99%	15.50%	7.37%	-45.64%	-	-
Horiz. %	49.52%	44.28%	100.45%	67.42%	58.37%	54.36%	100.00%	-
DPS	1.00	3.00	1.47	3.00	3.50	3.50	3.50	-18.83%
YoY %	-66.67%	104.08%	-51.00%	-14.29%	0.00%	0.00%	-	-
Horiz. %	28.57%	85.71%	42.00%	85.71%	100.00%	100.00%	100.00%	-
NAPS	1.1499	1.0917	0.9687	2.6807	2.604	2.5323	2.4759	-11.99%
YoY %	5.33%	12.70%	-63.86%	2.95%	2.83%	2.28%	-	-
Horiz. %	46.44%	44.09%	39.13%	108.27%	105.17%	102.28%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	20.76	21.80	19.31	15.65	18.58	19.32	17.99	2.41%
YoY %	-4.77%	12.89%	23.39%	-15.77%	-3.83%	7.39%	-	-
Horiz. %	115.40%	121.18%	107.34%	86.99%	103.28%	107.39%	100.00%	-
EPS	7.42	6.73	15.52	3.14	2.71	2.52	4.64	8.13%
YoY %	10.25%	-56.64%	394.27%	15.87%	7.54%	-45.69%	-	-
Horiz. %	159.91%	145.04%	334.48%	67.67%	58.41%	54.31%	100.00%	-
DPS	0.97	2.97	1.47	0.90	1.05	1.05	1.05	-1.31%
YoY %	-67.34%	102.04%	63.33%	-14.29%	0.00%	0.00%	-	-
Horiz. %	92.38%	282.86%	140.00%	85.71%	100.00%	100.00%	100.00%	-
NAPS	1.1138	1.0717	0.9675	0.8064	0.7818	0.7602	0.7433	6.96%
YoY %	3.93%	10.77%	19.98%	3.15%	2.84%	2.27%	-	-
Horiz. %	149.85%	144.18%	130.16%	108.49%	105.18%	102.27%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	-
Price	0.885	1.15	1.17	1.82	1.25	1.28	1.27	-
P/RPS	4.13	5.18	6.05	3.50	2.02	1.99	2.12	11.74%
YoY %	-20.27%	-14.38%	72.86%	73.27%	1.51%	-6.13%	-	-
Horiz. %	194.81%	244.34%	285.38%	165.09%	95.28%	93.87%	100.00%	-
P/EPS	11.55	16.78	7.53	17.45	13.84	15.23	8.21	5.85%
YoY %	-31.17%	122.84%	-56.85%	26.08%	-9.13%	85.51%	-	-
Horiz. %	140.68%	204.38%	91.72%	212.55%	168.57%	185.51%	100.00%	-
EY	8.66	5.96	13.28	5.73	7.22	6.57	12.18	-5.52%
YoY %	45.30%	-55.12%	131.76%	-20.64%	9.89%	-46.06%	-	-
Horiz. %	71.10%	48.93%	109.03%	47.04%	59.28%	53.94%	100.00%	-
DY	1.13	2.61	1.26	1.65	2.80	2.73	2.76	-13.82%
YoY %	-56.70%	107.14%	-23.64%	-41.07%	2.56%	-1.09%	-	-
Horiz. %	40.94%	94.57%	45.65%	59.78%	101.45%	98.91%	100.00%	-
P/NAPS	0.77	1.05	1.21	0.68	0.48	0.51	0.51	7.10%
YoY %	-26.67%	-13.22%	77.94%	41.67%	-5.88%	0.00%	-	-
Horiz. %	150.98%	205.88%	237.25%	133.33%	94.12%	100.00%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	19/03/24	27/03/23	28/03/22	26/03/21	27/03/20	26/03/19	24/09/18	-
Price	0.91	0.94	1.10	2.15	0.90	1.20	1.36	-
P/RPS	4.25	4.23	5.69	4.13	1.45	1.87	2.27	11.01%
YoY %	0.47%	-25.66%	37.77%	184.83%	-22.46%	-17.62%	-	-
Horiz. %	187.22%	186.34%	250.66%	181.94%	63.88%	82.38%	100.00%	-
P/EPS	11.87	13.72	7.08	20.62	9.97	14.27	8.79	5.13%
YoY %	-13.48%	93.79%	-65.66%	106.82%	-30.13%	62.34%	-	-
Horiz. %	135.04%	156.09%	80.55%	234.58%	113.42%	162.34%	100.00%	-
EY	8.42	7.29	14.12	4.85	10.03	7.01	11.37	-4.88%
YoY %	15.50%	-48.37%	191.13%	-51.65%	43.08%	-38.35%	-	-
Horiz. %	74.05%	64.12%	124.19%	42.66%	88.21%	61.65%	100.00%	-
DY	1.10	3.19	1.34	1.40	3.89	2.92	2.57	-13.18%
YoY %	-65.52%	138.06%	-4.29%	-64.01%	33.22%	13.62%	-	-
Horiz. %	42.80%	124.12%	52.14%	54.47%	151.36%	113.62%	100.00%	-
P/NAPS	0.79	0.86	1.14	0.80	0.35	0.47	0.55	6.21%
YoY %	-8.14%	-24.56%	42.50%	128.57%	-25.53%	-14.55%	-	-
Horiz. %	143.64%	156.36%	207.27%	145.45%	63.64%	85.45%	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