[HIGH5] YoY TTM Result on 31-Jan-2006 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -11.75%
YoY- 3.95%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 640,639 609,067 611,120 500,026 476,973 51,454 46,468 54.78%
PBT -13,918 -8,555 -68,894 15,054 18,631 9,820 10,222 -
Tax 1,239 182 1,152 4,495 176 -345 -848 -
NP -12,679 -8,373 -67,742 19,549 18,807 9,475 9,374 -
-
NP to SH -12,657 -8,190 -67,742 19,549 18,807 9,475 9,374 -
-
Tax Rate - - - -29.86% -0.94% 3.51% 8.30% -
Total Cost 653,318 617,440 678,862 480,477 458,166 41,979 37,094 61.23%
-
Net Worth 155,999 102,996 99,036 177,984 77,899 76,335 65,714 15.48%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - 2,832 1,595 628 -
Div Payout % - - - - 15.06% 16.84% 6.71% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 155,999 102,996 99,036 177,984 77,899 76,335 65,714 15.48%
NOSH 346,666 234,083 210,715 211,886 141,634 81,207 80,139 27.61%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -1.98% -1.37% -11.08% 3.91% 3.94% 18.41% 20.17% -
ROE -8.11% -7.95% -68.40% 10.98% 24.14% 12.41% 14.26% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 184.80 260.19 290.02 235.99 336.76 63.36 57.98 21.29%
EPS -3.65 -3.50 -32.15 9.23 13.28 11.67 11.70 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.78 -
NAPS 0.45 0.44 0.47 0.84 0.55 0.94 0.82 -9.50%
Adjusted Per Share Value based on latest NOSH - 211,886
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 156.50 148.79 149.29 122.15 116.52 12.57 11.35 54.79%
EPS -3.09 -2.00 -16.55 4.78 4.59 2.31 2.29 -
DPS 0.00 0.00 0.00 0.00 0.69 0.39 0.15 -
NAPS 0.3811 0.2516 0.2419 0.4348 0.1903 0.1865 0.1605 15.48%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 31/01/03 -
Price 0.98 0.99 0.41 0.68 1.13 1.45 0.87 -
P/RPS 0.53 0.38 0.14 0.29 0.34 2.29 1.50 -15.90%
P/EPS -26.84 -28.30 -1.28 7.37 8.51 12.43 7.44 -
EY -3.73 -3.53 -78.41 13.57 11.75 8.05 13.44 -
DY 0.00 0.00 0.00 0.00 1.77 1.38 0.90 -
P/NAPS 2.18 2.25 0.87 0.81 2.05 1.54 1.06 12.75%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 27/03/09 28/03/08 30/03/07 24/03/06 28/03/05 24/03/04 12/03/03 -
Price 1.00 0.81 0.44 0.68 1.05 1.40 0.87 -
P/RPS 0.54 0.31 0.15 0.29 0.31 2.21 1.50 -15.64%
P/EPS -27.39 -23.15 -1.37 7.37 7.91 12.00 7.44 -
EY -3.65 -4.32 -73.06 13.57 12.65 8.33 13.44 -
DY 0.00 0.00 0.00 0.00 1.90 1.43 0.90 -
P/NAPS 2.22 1.84 0.94 0.81 1.91 1.49 1.06 13.09%

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