[HIGH5] YoY TTM Result on 31-Jul-2005 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 0.54%
YoY- 32.91%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 644,864 588,057 582,638 486,331 243,388 49,059 30,753 65.98%
PBT -22,541 -70,972 5,142 20,256 15,460 10,904 6,263 -
Tax 1,592 1,161 4,627 44 -187 -848 -550 -
NP -20,949 -69,811 9,769 20,300 15,273 10,056 5,713 -
-
NP to SH -20,871 -69,687 9,769 20,300 15,273 10,056 5,713 -
-
Tax Rate - - -89.98% -0.22% 1.21% 7.78% 8.78% -
Total Cost 665,813 657,868 572,869 466,031 228,115 39,003 25,040 72.67%
-
Net Worth 140,673 105,316 170,859 127,348 69,919 69,711 38,203 24.24%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 2,832 1,595 - 628 -
Div Payout % - - - 13.95% 10.45% - 11.00% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 140,673 105,316 170,859 127,348 69,919 69,711 38,203 24.24%
NOSH 312,608 210,633 210,937 208,768 107,568 80,127 50,294 35.55%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -3.25% -11.87% 1.68% 4.17% 6.28% 20.50% 18.58% -
ROE -14.84% -66.17% 5.72% 15.94% 21.84% 14.43% 14.95% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 206.28 279.19 276.21 232.95 226.26 61.23 61.15 22.44%
EPS -6.68 -33.08 4.63 9.72 14.20 12.55 11.36 -
DPS 0.00 0.00 0.00 1.36 1.48 0.00 1.25 -
NAPS 0.45 0.50 0.81 0.61 0.65 0.87 0.7596 -8.34%
Adjusted Per Share Value based on latest NOSH - 208,768
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 157.53 143.65 142.33 118.80 59.46 11.98 7.51 65.99%
EPS -5.10 -17.02 2.39 4.96 3.73 2.46 1.40 -
DPS 0.00 0.00 0.00 0.69 0.39 0.00 0.15 -
NAPS 0.3436 0.2573 0.4174 0.3111 0.1708 0.1703 0.0933 24.24%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.84 0.41 0.47 0.94 1.19 1.10 1.10 -
P/RPS 0.41 0.15 0.17 0.40 0.53 1.80 1.80 -21.83%
P/EPS -12.58 -1.24 10.15 9.67 8.38 8.76 9.68 -
EY -7.95 -80.69 9.85 10.34 11.93 11.41 10.33 -
DY 0.00 0.00 0.00 1.44 1.25 0.00 1.14 -
P/NAPS 1.87 0.82 0.58 1.54 1.83 1.26 1.45 4.32%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 29/09/03 - -
Price 0.82 0.50 0.41 0.80 1.12 1.13 0.00 -
P/RPS 0.40 0.18 0.15 0.34 0.49 1.85 0.00 -
P/EPS -12.28 -1.51 8.85 8.23 7.89 9.00 0.00 -
EY -8.14 -66.17 11.30 12.15 12.68 11.11 0.00 -
DY 0.00 0.00 0.00 1.70 1.32 0.00 0.00 -
P/NAPS 1.82 1.00 0.51 1.31 1.72 1.30 0.00 -

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
Post a Comment