[HIGHTEC] YoY TTM Result on 31-Jul-2021 [#3]

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
TTM Result
Revenue	22,720	26,996	25,865	21,297	18,908	22,476	24,766	-1.42%
YoY %	-15.84%	4.37%	21.45%	12.63%	-15.87%	-9.25%	-	-
Horiz. %	91.74%	109.00%	104.44%	85.99%	76.35%	90.75%	100.00%	-
PBT	9,111	9,920	12,269	15,159	2,206	5,214	8,641	0.88%
YoY %	-8.16%	-19.15%	-19.06%	587.17%	-57.69%	-39.66%	-	-
Horiz. %	105.44%	114.80%	141.99%	175.43%	25.53%	60.34%	100.00%	-
Tax	-2,227	-2,486	-1,150	-942	-280	-2,799	-1,937	2.35%
YoY %	10.42%	-116.17%	-22.08%	-236.43%	90.00%	-44.50%	-	-
Horiz. %	114.97%	128.34%	59.37%	48.63%	14.46%	144.50%	100.00%	-
NP	6,884	7,434	11,119	14,217	1,926	2,415	6,704	0.44%
YoY %	-7.40%	-33.14%	-21.79%	638.16%	-20.25%	-63.98%	-	-
Horiz. %	102.68%	110.89%	165.86%	212.07%	28.73%	36.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,884	7,434	11,119	14,217	1,926	2,415	6,704	0.44%
YoY %	-7.40%	-33.14%	-21.79%	638.16%	-20.25%	-63.98%	-	-
Horiz. %	102.68%	110.89%	165.86%	212.07%	28.73%	36.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.44%	25.06%	9.37%	6.21%	12.69%	53.68%	22.42%	-
YoY %	-2.47%	167.45%	50.89%	-51.06%	-76.36%	139.43%	-	-
Horiz. %	109.01%	111.78%	41.79%	27.70%	56.60%	239.43%	100.00%	-
Total Cost	15,836	19,562	14,746	7,080	16,982	20,061	18,062	-2.16%
YoY %	-19.05%	32.66%	108.28%	-58.31%	-15.35%	11.07%	-	-
Horiz. %	87.68%	108.30%	81.64%	39.20%	94.02%	111.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,979	131,483	119,374	106,709	95,305	94,061	92,656	6.46%
YoY %	2.66%	10.14%	11.87%	11.97%	1.32%	1.52%	-	-
Horiz. %	145.68%	141.90%	128.84%	115.17%	102.86%	101.52%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Dividend
Div	3,536	1,196	3,634	1,304	1,097	1,280	548	36.40%
YoY %	195.65%	-67.09%	178.68%	18.87%	-14.30%	133.58%	-	-
Horiz. %	645.26%	218.25%	663.14%	237.96%	200.18%	233.58%	100.00%	-
Div Payout %	51.38%	16.09%	32.68%	9.18%	56.97%	53.01%	8.18%	-
YoY %	219.33%	-50.76%	255.99%	-83.89%	7.47%	548.04%	-	-
Horiz. %	628.12%	196.70%	399.51%	112.22%	696.45%	648.04%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Equity
Net Worth	134,979	131,483	119,374	106,709	95,305	94,061	92,656	6.46%
YoY %	2.66%	10.14%	11.87%	11.97%	1.32%	1.52%	-	-
Horiz. %	145.68%	141.90%	128.84%	115.17%	102.86%	101.52%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	20.07%
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%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Ratio Analysis
NP Margin	30.30%	27.54%	42.99%	66.76%	10.19%	10.74%	27.07%	-
YoY %	10.02%	-35.94%	-35.61%	555.15%	-5.12%	-60.33%	-	-
Horiz. %	111.93%	101.74%	158.81%	246.62%	37.64%	39.67%	100.00%	-
ROE	5.10%	5.65%	9.31%	13.32%	2.02%	2.57%	7.24%	-
YoY %	-9.73%	-39.31%	-30.11%	559.41%	-21.40%	-64.50%	-	-
Horiz. %	70.44%	78.04%	128.59%	183.98%	27.90%	35.50%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Per Share
RPS	19.28	22.69	21.40	55.90	51.69	61.45	67.71	-18.87%
YoY %	-15.03%	6.03%	-61.72%	8.14%	-15.88%	-9.25%	-	-
Horiz. %	28.47%	33.51%	31.61%	82.56%	76.34%	90.75%	100.00%	-
EPS	5.84	6.25	9.20	37.31	5.27	6.60	18.33	-17.34%
YoY %	-6.56%	-32.07%	-75.34%	607.97%	-20.15%	-63.99%	-	-
Horiz. %	31.86%	34.10%	50.19%	203.55%	28.75%	36.01%	100.00%	-
DPS	3.00	1.00	3.00	3.42	3.00	3.50	1.50	12.23%
YoY %	200.00%	-66.67%	-12.28%	14.00%	-14.29%	133.33%	-	-
Horiz. %	200.00%	66.67%	200.00%	228.00%	200.00%	233.33%	100.00%	-
NAPS	1.1454	1.105	0.9877	2.8007	2.6056	2.5716	2.5332	-12.38%
YoY %	3.66%	11.88%	-64.73%	7.49%	1.32%	1.52%	-	-
Horiz. %	45.22%	43.62%	38.99%	110.56%	102.86%	101.52%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	18.65	22.16	21.23	17.48	15.52	18.45	20.33	-1.42%
YoY %	-15.84%	4.38%	21.45%	12.63%	-15.88%	-9.25%	-	-
Horiz. %	91.74%	109.00%	104.43%	85.98%	76.34%	90.75%	100.00%	-
EPS	5.65	6.10	9.13	11.67	1.58	1.98	5.50	0.44%
YoY %	-7.38%	-33.19%	-21.77%	638.61%	-20.20%	-64.00%	-	-
Horiz. %	102.73%	110.91%	166.00%	212.18%	28.73%	36.00%	100.00%	-
DPS	2.90	0.98	2.98	1.07	0.90	1.05	0.45	36.37%
YoY %	195.92%	-67.11%	178.50%	18.89%	-14.29%	133.33%	-	-
Horiz. %	644.44%	217.78%	662.22%	237.78%	200.00%	233.33%	100.00%	-
NAPS	1.1079	1.0792	0.9798	0.8758	0.7822	0.772	0.7605	6.46%
YoY %	2.66%	10.14%	11.87%	11.97%	1.32%	1.51%	-	-
Horiz. %	145.68%	141.91%	128.84%	115.16%	102.85%	101.51%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/24	31/07/23	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	-
Price	0.83	0.885	0.925	4.38	0.94	1.10	1.21	-
P/RPS	4.31	3.90	4.32	7.84	1.82	1.79	1.79	15.75%
YoY %	10.51%	-9.72%	-44.90%	330.77%	1.68%	0.00%	-	-
Horiz. %	240.78%	217.88%	241.34%	437.99%	101.68%	100.00%	100.00%	-
P/EPS	14.21	14.17	10.05	11.74	17.85	16.66	6.60	13.62%
YoY %	0.28%	41.00%	-14.40%	-34.23%	7.14%	152.42%	-	-
Horiz. %	215.30%	214.70%	152.27%	177.88%	270.45%	252.42%	100.00%	-
EY	7.04	7.06	9.95	8.52	5.60	6.00	15.15	-11.98%
YoY %	-0.28%	-29.05%	16.78%	52.14%	-6.67%	-60.40%	-	-
Horiz. %	46.47%	46.60%	65.68%	56.24%	36.96%	39.60%	100.00%	-
DY	3.61	1.13	3.24	0.78	3.19	3.18	1.24	19.47%
YoY %	219.47%	-65.12%	315.38%	-75.55%	0.31%	156.45%	-	-
Horiz. %	291.13%	91.13%	261.29%	62.90%	257.26%	256.45%	100.00%	-
P/NAPS	0.72	0.80	0.94	1.56	0.36	0.43	0.48	6.98%
YoY %	-10.00%	-14.89%	-39.74%	333.33%	-16.28%	-10.42%	-	-
Horiz. %	150.00%	166.67%	195.83%	325.00%	75.00%	89.58%	100.00%	-

	31/07/24	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	CAGR
Price Multiplier on Announcement Date
Date	25/09/24	25/09/23	26/09/22	28/09/21	25/09/20	25/09/19	26/09/18	-
Price	0.755	0.87	0.98	2.05	0.95	1.05	1.39	-
P/RPS	3.92	3.83	4.58	3.67	1.84	1.71	2.05	11.39%
YoY %	2.35%	-16.38%	24.80%	99.46%	7.60%	-16.59%	-	-
Horiz. %	191.22%	186.83%	223.41%	179.02%	89.76%	83.41%	100.00%	-
P/EPS	12.92	13.93	10.65	5.49	18.04	15.90	7.58	9.28%
YoY %	-7.25%	30.80%	93.99%	-69.57%	13.46%	109.76%	-	-
Horiz. %	170.45%	183.77%	140.50%	72.43%	237.99%	209.76%	100.00%	-
EY	7.74	7.18	9.39	18.20	5.54	6.29	13.19	-8.49%
YoY %	7.80%	-23.54%	-48.41%	228.52%	-11.92%	-52.31%	-	-
Horiz. %	58.68%	54.44%	71.19%	137.98%	42.00%	47.69%	100.00%	-
DY	3.97	1.15	3.06	1.67	3.16	3.33	1.08	24.20%
YoY %	245.22%	-62.42%	83.23%	-47.15%	-5.11%	208.33%	-	-
Horiz. %	367.59%	106.48%	283.33%	154.63%	292.59%	308.33%	100.00%	-
P/NAPS	0.66	0.79	0.99	0.73	0.36	0.41	0.55	3.08%
YoY %	-16.46%	-20.20%	35.62%	102.78%	-12.20%	-25.45%	-	-
Horiz. %	120.00%	143.64%	180.00%	132.73%	65.45%	74.55%	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