[HIGHTEC] YoY Quarter Result on 2020-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 5,359 5,760 5,617 5,805 5,065 5,432 5,044 1.01% YoY % -6.96% 2.55% -3.24% 14.61% -6.76% 7.69% - Horiz. % 106.25% 114.20% 111.36% 115.09% 100.42% 107.69% 100.00%
PBT 1,277 780 1,683 3,653 3,382 5,825 4,866 -19.97% YoY % 63.72% -53.65% -53.93% 8.01% -41.94% 19.71% - Horiz. % 26.24% 16.03% 34.59% 75.07% 69.50% 119.71% 100.00%
Tax 38 33 -1,962 -793 -412 -531 -916 - YoY % 15.15% 101.68% -147.41% -92.48% 22.41% 42.03% - Horiz. % -4.15% -3.60% 214.19% 86.57% 44.98% 57.97% 100.00%
NP 1,315 813 -279 2,860 2,970 5,294 3,950 -16.74% YoY % 61.75% 391.40% -109.76% -3.70% -43.90% 34.03% - Horiz. % 33.29% 20.58% -7.06% 72.41% 75.19% 134.03% 100.00%
NP to SH 1,315 813 -279 2,860 2,970 5,294 3,950 -16.74% YoY % 61.75% 391.40% -109.76% -3.70% -43.90% 34.03% - Horiz. % 33.29% 20.58% -7.06% 72.41% 75.19% 134.03% 100.00%
Tax Rate -2.98 % -4.23 % 116.58 % 21.71 % 12.18 % 9.12 % 18.82 % - YoY % 29.55% -103.63% 436.99% 78.24% 33.55% -51.54% - Horiz. % -15.83% -22.48% 619.45% 115.36% 64.72% 48.46% 100.00%
Total Cost 4,044 4,947 5,896 2,945 2,095 138 1,094 24.32% YoY % -18.25% -16.10% 100.20% 40.57% 1,418.12% -87.39% - Horiz. % 369.65% 452.19% 538.94% 269.20% 191.50% 12.61% 100.00%
Net Worth 96,460 94,330 92,097 90,107 83,724 80,917 74,801 4.33% YoY % 2.26% 2.43% 2.21% 7.62% 3.47% 8.18% - Horiz. % 128.96% 126.11% 123.12% 120.46% 111.93% 108.18% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - 548 - 548 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.01% 0.00% 100.00%
Div Payout % - % - % - % - % 18.47 % - % 13.89 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 132.97% 0.00% 100.00%
Equity 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 96,460 94,330 92,097 90,107 83,724 80,917 74,801 4.33% YoY % 2.26% 2.43% 2.21% 7.62% 3.47% 8.18% - Horiz. % 128.96% 126.11% 123.12% 120.46% 111.93% 108.18% 100.00%
NOSH 36,577 36,576 36,577 36,577 36,577 36,586 36,574 0.00% YoY % 0.00% -0.00% 0.00% 0.00% -0.02% 0.03% - Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.03% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 24.54 % 14.11 % -4.97 % 49.27 % 58.64 % 97.46 % 78.31 % -17.57% YoY % 73.92% 383.90% -110.09% -15.98% -39.83% 24.45% - Horiz. % 31.34% 18.02% -6.35% 62.92% 74.88% 124.45% 100.00%
ROE 1.36 % 0.86 % -0.30 % 3.17 % 3.55 % 6.54 % 5.28 % -20.22% YoY % 58.14% 386.67% -109.46% -10.70% -45.72% 23.86% - Horiz. % 25.76% 16.29% -5.68% 60.04% 67.23% 123.86% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.65 15.75 15.36 15.87 13.85 14.85 13.79 1.01% YoY % -6.98% 2.54% -3.21% 14.58% -6.73% 7.69% - Horiz. % 106.24% 114.21% 111.39% 115.08% 100.44% 107.69% 100.00%
EPS 3.60 2.22 -0.76 7.82 8.12 14.47 10.80 -16.72% YoY % 62.16% 392.11% -109.72% -3.69% -43.88% 33.98% - Horiz. % 33.33% 20.56% -7.04% 72.41% 75.19% 133.98% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 1.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.6372 2.5790 2.5179 2.4635 2.2890 2.2117 2.0452 4.32% YoY % 2.26% 2.43% 2.21% 7.62% 3.50% 8.14% - Horiz. % 128.95% 126.10% 123.11% 120.45% 111.92% 108.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,612 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 13.20 14.18 13.83 14.29 12.47 13.38 12.42 1.02% YoY % -6.91% 2.53% -3.22% 14.60% -6.80% 7.73% - Horiz. % 106.28% 114.17% 111.35% 115.06% 100.40% 107.73% 100.00%
EPS 3.24 2.00 -0.69 7.04 7.31 13.04 9.73 -16.73% YoY % 62.00% 389.86% -109.80% -3.69% -43.94% 34.02% - Horiz. % 33.30% 20.55% -7.09% 72.35% 75.13% 134.02% 100.00%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 1.35 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 2.3752 2.3227 2.2677 2.2187 2.0616 1.9924 1.8419 4.33% YoY % 2.26% 2.43% 2.21% 7.62% 3.47% 8.17% - Horiz. % 128.95% 126.10% 123.12% 120.46% 111.93% 108.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.9300 0.9500 1.5100 1.1300 1.0700 1.1900 0.9400 -
P/RPS 6.35 6.03 9.83 7.12 7.73 8.01 6.82 -1.18% YoY % 5.31% -38.66% 38.06% -7.89% -3.50% 17.45% - Horiz. % 93.11% 88.42% 144.13% 104.40% 113.34% 117.45% 100.00%
P/EPS 25.87 42.74 -197.96 14.45 13.18 8.22 8.70 19.90% YoY % -39.47% 121.59% -1,469.97% 9.64% 60.34% -5.52% - Horiz. % 297.36% 491.26% -2,275.40% 166.09% 151.49% 94.48% 100.00%
EY 3.87 2.34 -0.51 6.92 7.59 12.16 11.49 -16.57% YoY % 65.38% 558.82% -107.37% -8.83% -37.58% 5.83% - Horiz. % 33.68% 20.37% -4.44% 60.23% 66.06% 105.83% 100.00%
DY 0.00 0.00 0.00 0.00 1.40 0.00 1.60 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 87.50% 0.00% 100.00%
P/NAPS 0.35 0.37 0.60 0.46 0.47 0.54 0.46 -4.45% YoY % -5.41% -38.33% 30.43% -2.13% -12.96% 17.39% - Horiz. % 76.09% 80.43% 130.43% 100.00% 102.17% 117.39% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date - 31/12/19 31/12/18 29/12/17 29/12/16 29/12/15 30/12/14 -
Price 1.0900 1.2800 1.2000 1.1300 0.9500 1.1400 0.9000 -
P/RPS 7.44 8.13 7.81 7.12 6.86 7.68 6.53 2.20% YoY % -8.49% 4.10% 9.69% 3.79% -10.68% 17.61% - Horiz. % 113.94% 124.50% 119.60% 109.04% 105.05% 117.61% 100.00%
P/EPS 30.32 57.59 -157.32 14.45 11.70 7.88 8.33 24.00% YoY % -47.35% 136.61% -1,188.72% 23.50% 48.48% -5.40% - Horiz. % 363.99% 691.36% -1,888.60% 173.47% 140.46% 94.60% 100.00%
EY 3.30 1.74 -0.64 6.92 8.55 12.69 12.00 -19.34% YoY % 89.66% 371.88% -109.25% -19.06% -32.62% 5.75% - Horiz. % 27.50% 14.50% -5.33% 57.67% 71.25% 105.75% 100.00%
DY 0.00 0.00 0.00 0.00 1.58 0.00 1.67 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 94.61% 0.00% 100.00%
P/NAPS 0.41 0.50 0.48 0.46 0.42 0.52 0.44 -1.17% YoY % -18.00% 4.17% 4.35% 9.52% -19.23% 18.18% - Horiz. % 93.18% 113.64% 109.09% 104.55% 95.45% 118.18% 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.
Comment
2. HIGHTECH - Notes to 4th Quarter Financial Results 2020.pdf 
