[HIGHTEC] YoY TTM Result on 31-Oct-2009 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
05-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 114.29%
YoY- -95.62%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 21,446 25,280 23,458 19,338 29,786 29,902 29,411 -5.12%
PBT 2,742 2,904 387 68 3,255 2,361 223 51.86%
Tax -614 -544 1,061 -16 -1,067 -203 74 -
NP 2,128 2,360 1,448 52 2,188 2,158 297 38.80%
-
NP to SH 2,133 2,544 1,690 95 2,168 2,135 341 35.70%
-
Tax Rate 22.39% 18.73% -274.16% 23.53% 32.78% 8.60% -33.18% -
Total Cost 19,318 22,920 22,010 19,286 27,598 27,744 29,114 -6.60%
-
Net Worth 62,698 50,702 51,245 49,356 40,416 39,166 48,379 4.41%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 1,459 1,099 376 395 202 979 1,420 0.45%
Div Payout % 68.45% 43.24% 22.29% 416.48% 9.32% 45.86% 416.67% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 62,698 50,702 51,245 49,356 40,416 39,166 48,379 4.41%
NOSH 36,554 36,666 37,678 37,676 40,416 39,166 39,333 -1.21%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 9.92% 9.34% 6.17% 0.27% 7.35% 7.22% 1.01% -
ROE 3.40% 5.02% 3.30% 0.19% 5.36% 5.45% 0.70% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 58.67 68.95 62.26 51.33 73.70 76.35 74.77 -3.95%
EPS 5.84 6.94 4.49 0.25 5.36 5.45 0.87 37.30%
DPS 4.00 3.00 1.00 1.05 0.50 2.50 3.61 1.72%
NAPS 1.7152 1.3828 1.3601 1.31 1.00 1.00 1.23 5.69%
Adjusted Per Share Value based on latest NOSH - 37,676
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 17.60 20.75 19.25 15.87 24.45 24.54 24.14 -5.12%
EPS 1.75 2.09 1.39 0.08 1.78 1.75 0.28 35.68%
DPS 1.20 0.90 0.31 0.32 0.17 0.80 1.17 0.42%
NAPS 0.5146 0.4162 0.4206 0.4051 0.3317 0.3215 0.3971 4.41%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.88 0.75 0.76 1.00 0.76 0.72 0.49 -
P/RPS 1.50 1.09 1.22 1.95 1.03 0.94 0.66 14.64%
P/EPS 15.08 10.81 16.94 396.60 14.17 13.21 56.52 -19.74%
EY 6.63 9.25 5.90 0.25 7.06 7.57 1.77 24.59%
DY 4.55 4.00 1.32 1.05 0.66 3.47 7.37 -7.71%
P/NAPS 0.51 0.54 0.56 0.76 0.76 0.72 0.40 4.12%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/12/12 23/12/11 24/12/10 05/01/10 30/12/08 28/12/07 27/12/06 -
Price 0.85 0.79 0.79 0.87 0.70 0.80 0.52 -
P/RPS 1.45 1.15 1.27 1.70 0.95 1.05 0.70 12.89%
P/EPS 14.57 11.39 17.61 345.04 13.05 14.68 59.98 -20.99%
EY 6.86 8.78 5.68 0.29 7.66 6.81 1.67 26.52%
DY 4.71 3.80 1.27 1.21 0.71 3.12 6.95 -6.27%
P/NAPS 0.50 0.57 0.58 0.66 0.70 0.80 0.42 2.94%

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