Highlights

[HIGHTEC] YoY Quarter Result on 2020-07-31 [#3]

Stock [HIGHTEC]: KUMPULAN H & L HIGH-TECH BHD
Announcement Date 25-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2020
Quarter 31-Jul-2020  [#3]
Profit Trend QoQ -     320.58%    YoY -     46.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 4,808 6,172 7,064 4,799 4,677 4,792 5,912 -3.38%
  YoY % -22.10% -12.63% 47.20% 2.61% -2.40% -18.94% -
  Horiz. % 81.33% 104.40% 119.49% 81.17% 79.11% 81.06% 100.00%
PBT 1,432 1,559 2,665 922 492 650 1,189 3.14%
  YoY % -8.15% -41.50% 189.05% 87.40% -24.31% -45.33% -
  Horiz. % 120.44% 131.12% 224.14% 77.54% 41.38% 54.67% 100.00%
Tax 15 -572 -536 -239 -250 -264 -355 -
  YoY % 102.62% -6.72% -124.27% 4.40% 5.30% 25.63% -
  Horiz. % -4.23% 161.13% 150.99% 67.32% 70.42% 74.37% 100.00%
NP 1,447 987 2,129 683 242 386 834 9.61%
  YoY % 46.61% -53.64% 211.71% 182.23% -37.31% -53.72% -
  Horiz. % 173.50% 118.35% 255.28% 81.89% 29.02% 46.28% 100.00%
NP to SH 1,447 987 2,129 683 242 386 834 9.61%
  YoY % 46.61% -53.64% 211.71% 182.23% -37.31% -53.72% -
  Horiz. % 173.50% 118.35% 255.28% 81.89% 29.02% 46.28% 100.00%
Tax Rate -1.05 % 36.69 % 20.11 % 25.92 % 50.81 % 40.62 % 29.86 % -
  YoY % -102.86% 82.45% -22.42% -48.99% 25.09% 36.03% -
  Horiz. % -3.52% 122.87% 67.35% 86.81% 170.16% 136.03% 100.00%
Total Cost 3,361 5,185 4,935 4,116 4,435 4,406 5,078 -6.64%
  YoY % -35.18% 5.07% 19.90% -7.19% 0.66% -13.23% -
  Horiz. % 66.19% 102.11% 97.18% 81.06% 87.34% 86.77% 100.00%
Net Worth 95,305 94,061 92,656 85,315 80,736 75,350 70,059 5.26%
  YoY % 1.32% 1.52% 8.60% 5.67% 7.15% 7.55% -
  Horiz. % 136.03% 134.26% 132.25% 121.78% 115.24% 107.55% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 365 548 548 548 - 546 - -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.96% 100.44% 100.44% 100.44% 0.00% 100.00% -
Div Payout % 25.28 % 55.59 % 25.77 % 80.33 % - % 141.51 % - % -
  YoY % -54.52% 115.72% -67.92% 0.00% 0.00% 0.00% -
  Horiz. % 17.86% 39.28% 18.21% 56.77% 0.00% 100.00% -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 95,305 94,061 92,656 85,315 80,736 75,350 70,059 5.26%
  YoY % 1.32% 1.52% 8.60% 5.67% 7.15% 7.55% -
  Horiz. % 136.03% 134.26% 132.25% 121.78% 115.24% 107.55% 100.00%
NOSH 36,577 36,577 36,577 36,577 36,666 36,415 36,578 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.24% 0.69% -0.45% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.24% 99.55% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 30.10 % 15.99 % 30.14 % 14.23 % 5.17 % 8.06 % 14.11 % 13.45%
  YoY % 88.24% -46.95% 111.81% 175.24% -35.86% -42.88% -
  Horiz. % 213.32% 113.32% 213.61% 100.85% 36.64% 57.12% 100.00%
ROE 1.52 % 1.05 % 2.30 % 0.80 % 0.30 % 0.51 % 1.19 % 4.16%
  YoY % 44.76% -54.35% 187.50% 166.67% -41.18% -57.14% -
  Horiz. % 127.73% 88.24% 193.28% 67.23% 25.21% 42.86% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 13.14 16.87 19.31 13.12 12.76 13.16 16.16 -3.39%
  YoY % -22.11% -12.64% 47.18% 2.82% -3.04% -18.56% -
  Horiz. % 81.31% 104.39% 119.49% 81.19% 78.96% 81.44% 100.00%
EPS 3.96 2.70 5.82 1.87 0.66 1.06 2.28 9.63%
  YoY % 46.67% -53.61% 211.23% 183.33% -37.74% -53.51% -
  Horiz. % 173.68% 118.42% 255.26% 82.02% 28.95% 46.49% 100.00%
DPS 1.00 1.50 1.50 1.50 0.00 1.50 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 2.6056 2.5716 2.5332 2.3325 2.2019 2.0692 1.9153 5.26%
  YoY % 1.32% 1.52% 8.60% 5.93% 6.41% 8.04% -
  Horiz. % 136.04% 134.27% 132.26% 121.78% 114.96% 108.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,612
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 11.84 15.20 17.39 11.82 11.52 11.80 14.56 -3.38%
  YoY % -22.11% -12.59% 47.12% 2.60% -2.37% -18.96% -
  Horiz. % 81.32% 104.40% 119.44% 81.18% 79.12% 81.04% 100.00%
EPS 3.56 2.43 5.24 1.68 0.60 0.95 2.05 9.63%
  YoY % 46.50% -53.63% 211.90% 180.00% -36.84% -53.66% -
  Horiz. % 173.66% 118.54% 255.61% 81.95% 29.27% 46.34% 100.00%
DPS 0.90 1.35 1.35 1.35 0.00 1.34 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.16% 100.75% 100.75% 100.75% 0.00% 100.00% -
NAPS 2.3467 2.3161 2.2815 2.1008 1.9880 1.8554 1.7251 5.26%
  YoY % 1.32% 1.52% 8.60% 5.67% 7.15% 7.55% -
  Horiz. % 136.03% 134.26% 132.25% 121.78% 115.24% 107.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.9400 1.1000 1.2100 1.0300 1.0300 0.9600 1.1400 -
P/RPS 7.15 6.52 6.27 7.85 8.07 7.30 7.05 0.23%
  YoY % 9.66% 3.99% -20.13% -2.73% 10.55% 3.55% -
  Horiz. % 101.42% 92.48% 88.94% 111.35% 114.47% 103.55% 100.00%
P/EPS 23.76 40.76 20.79 55.16 156.06 90.57 50.00 -11.65%
  YoY % -41.71% 96.06% -62.31% -64.65% 72.31% 81.14% -
  Horiz. % 47.52% 81.52% 41.58% 110.32% 312.12% 181.14% 100.00%
EY 4.21 2.45 4.81 1.81 0.64 1.10 2.00 13.19%
  YoY % 71.84% -49.06% 165.75% 182.81% -41.82% -45.00% -
  Horiz. % 210.50% 122.50% 240.50% 90.50% 32.00% 55.00% 100.00%
DY 1.06 1.36 1.24 1.46 0.00 1.56 0.00 -
  YoY % -22.06% 9.68% -15.07% 0.00% 0.00% 0.00% -
  Horiz. % 67.95% 87.18% 79.49% 93.59% 0.00% 100.00% -
P/NAPS 0.36 0.43 0.48 0.44 0.47 0.46 0.60 -8.15%
  YoY % -16.28% -10.42% 9.09% -6.38% 2.17% -23.33% -
  Horiz. % 60.00% 71.67% 80.00% 73.33% 78.33% 76.67% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 25/09/20 25/09/19 26/09/18 28/09/17 26/09/16 25/09/15 18/09/14 -
Price 0.9500 1.0500 1.3900 1.1700 1.0500 0.9500 0.9800 -
P/RPS 7.23 6.22 7.20 8.92 8.23 7.22 6.06 2.98%
  YoY % 16.24% -13.61% -19.28% 8.38% 13.99% 19.14% -
  Horiz. % 119.31% 102.64% 118.81% 147.19% 135.81% 119.14% 100.00%
P/EPS 24.01 38.91 23.88 62.66 159.09 89.62 42.98 -9.24%
  YoY % -38.29% 62.94% -61.89% -60.61% 77.52% 108.52% -
  Horiz. % 55.86% 90.53% 55.56% 145.79% 370.15% 208.52% 100.00%
EY 4.16 2.57 4.19 1.60 0.63 1.12 2.33 10.13%
  YoY % 61.87% -38.66% 161.88% 153.97% -43.75% -51.93% -
  Horiz. % 178.54% 110.30% 179.83% 68.67% 27.04% 48.07% 100.00%
DY 1.05 1.43 1.08 1.28 0.00 1.58 0.00 -
  YoY % -26.57% 32.41% -15.62% 0.00% 0.00% 0.00% -
  Horiz. % 66.46% 90.51% 68.35% 81.01% 0.00% 100.00% -
P/NAPS 0.36 0.41 0.55 0.50 0.48 0.46 0.51 -5.63%
  YoY % -12.20% -25.45% 10.00% 4.17% 4.35% -9.80% -
  Horiz. % 70.59% 80.39% 107.84% 98.04% 94.12% 90.20% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS