[HIGHTEC] QoQ Annualized Quarter Result on 30-Apr-2020 [#2]

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Annualized Quarter Result
Revenue	22,776	18,507	17,530	16,680	20,528	22,619	22,478	0.87%
YoY %	23.07%	5.57%	5.10%	-18.75%	-9.24%	0.63%	-	-
Horiz. %	101.33%	82.33%	77.99%	74.21%	91.32%	100.63%	100.00%	-
PBT	8,476	2,702	1,901	-12	1,916	4,311	4,708	47.72%
YoY %	213.69%	42.14%	15,941.67%	-100.63%	-55.56%	-8.43%	-	-
Horiz. %	180.03%	57.39%	40.38%	-0.25%	40.70%	91.57%	100.00%	-
Tax	-1,612	-275	-417	-656	-628	-804	-1,116	27.63%
YoY %	-486.18%	34.05%	36.43%	-4.46%	21.89%	27.96%	-	-
Horiz. %	144.44%	24.64%	37.37%	58.78%	56.27%	72.04%	100.00%	-
NP	6,864	2,427	1,484	-668	1,288	3,507	3,592	53.68%
YoY %	182.82%	63.54%	322.16%	-151.86%	-63.27%	-2.37%	-	-
Horiz. %	191.09%	67.57%	41.31%	-18.60%	35.86%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,864	2,427	1,484	-668	1,288	3,507	3,592	53.68%
YoY %	182.82%	63.54%	322.16%	-151.86%	-63.27%	-2.37%	-	-
Horiz. %	191.09%	67.57%	41.31%	-18.60%	35.86%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.02%	10.18%	21.94%	-	32.78%	18.65%	23.70%	-
YoY %	86.84%	-53.60%	0.00%	-	75.76%	-21.31%	-	-
Horiz. %	80.25%	42.95%	92.57%	-	138.31%	78.69%	100.00%	-
Total Cost	15,912	16,080	16,046	17,348	19,240	19,112	18,886	-10.74%
YoY %	-1.04%	0.21%	-7.51%	-9.83%	0.67%	1.20%	-	-
Horiz. %	84.25%	85.14%	84.96%	91.86%	101.87%	101.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,244	96,460	95,305	93,860	95,246	94,330	94,061	2.92%
YoY %	1.85%	1.21%	1.54%	-1.46%	0.97%	0.29%	-	-
Horiz. %	104.45%	102.55%	101.32%	99.79%	101.26%	100.29%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Dividend
Div	2,931	1,097	1,463	1,463	2,926	1,280	1,706	43.21%
YoY %	167.18%	-25.02%	0.00%	-50.00%	128.59%	-24.97%	-	-
Horiz. %	171.81%	64.30%	85.76%	85.76%	171.51%	75.03%	100.00%	-
Div Payout %	42.71%	45.21%	98.59%	0.00%	227.19%	36.50%	47.52%	-
YoY %	-5.53%	-54.14%	0.00%	0.00%	522.44%	-23.19%	-	-
Horiz. %	89.88%	95.14%	207.47%	0.00%	478.09%	76.81%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Equity
Net Worth	98,244	96,460	95,305	93,860	95,246	94,330	94,061	2.92%
YoY %	1.85%	1.21%	1.54%	-1.46%	0.97%	0.29%	-	-
Horiz. %	104.45%	102.55%	101.32%	99.79%	101.26%	100.29%	100.00%	-
NOSH	40,612	40,612	40,612	40,612	40,612	40,612	40,612	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Ratio Analysis
NP Margin	30.14%	13.11%	8.47%	-4.00%	6.27%	15.50%	15.98%	-
YoY %	129.90%	54.78%	311.75%	-163.80%	-59.55%	-3.00%	-	-
Horiz. %	188.61%	82.04%	53.00%	-25.03%	39.24%	97.00%	100.00%	-
ROE	6.99%	2.52%	1.56%	-0.71%	1.35%	3.72%	3.82%	-
YoY %	177.38%	61.54%	319.72%	-152.59%	-63.71%	-2.62%	-	-
Horiz. %	182.98%	65.97%	40.84%	-18.59%	35.34%	97.38%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Per Share
RPS	62.15	50.60	47.93	45.60	56.12	61.84	61.46	0.74%
YoY %	22.83%	5.57%	5.11%	-18.75%	-9.25%	0.62%	-	-
Horiz. %	101.12%	82.33%	77.99%	74.19%	91.31%	100.62%	100.00%	-
EPS	18.72	6.64	4.05	-1.82	3.52	9.59	9.83	53.33%
YoY %	181.93%	63.95%	322.53%	-151.70%	-63.30%	-2.44%	-	-
Horiz. %	190.44%	67.55%	41.20%	-18.51%	35.81%	97.56%	100.00%	-
DPS	8.00	3.00	4.00	4.00	8.00	3.50	4.67	42.93%
YoY %	166.67%	-25.00%	0.00%	-50.00%	128.57%	-25.05%	-	-
Horiz. %	171.31%	64.24%	85.65%	85.65%	171.31%	74.95%	100.00%	-
NAPS	2.6807	2.6372	2.6056	2.5661	2.604	2.579	2.5716	2.79%
YoY %	1.65%	1.21%	1.54%	-1.46%	0.97%	0.29%	-	-
Horiz. %	104.24%	102.55%	101.32%	99.79%	101.26%	100.29%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	19.47	15.82	14.99	14.26	17.55	19.34	19.22	0.86%
YoY %	23.07%	5.54%	5.12%	-18.75%	-9.26%	0.62%	-	-
Horiz. %	101.30%	82.31%	77.99%	74.19%	91.31%	100.62%	100.00%	-
EPS	5.87	2.07	1.27	-0.57	1.10	3.00	3.07	53.74%
YoY %	183.57%	62.99%	322.81%	-151.82%	-63.33%	-2.28%	-	-
Horiz. %	191.21%	67.43%	41.37%	-18.57%	35.83%	97.72%	100.00%	-
DPS	2.51	0.94	1.25	1.25	2.50	1.09	1.46	43.27%
YoY %	167.02%	-24.80%	0.00%	-50.00%	129.36%	-25.34%	-	-
Horiz. %	171.92%	64.38%	85.62%	85.62%	171.23%	74.66%	100.00%	-
NAPS	0.8399	0.8247	0.8148	0.8024	0.8143	0.8065	0.8042	2.92%
YoY %	1.84%	1.22%	1.55%	-1.46%	0.97%	0.29%	-	-
Horiz. %	104.44%	102.55%	101.32%	99.78%	101.26%	100.29%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	31/10/19	31/07/19	-
Price	1.82	0.93	0.94	1.00	1.25	0.95	1.10	-
P/RPS	2.93	1.84	1.96	2.19	2.23	1.54	1.79	38.68%
YoY %	59.24%	-6.12%	-10.50%	-1.79%	44.81%	-13.97%	-	-
Horiz. %	163.69%	102.79%	109.50%	122.35%	124.58%	86.03%	100.00%	-
P/EPS	9.72	14.02	23.17	-54.76	35.50	9.91	11.20	-8.97%
YoY %	-30.67%	-39.49%	142.31%	-254.25%	258.22%	-11.52%	-	-
Horiz. %	86.79%	125.18%	206.88%	-488.93%	316.96%	88.48%	100.00%	-
EY	10.29	7.13	4.32	-1.83	2.82	10.09	8.93	9.86%
YoY %	44.32%	65.05%	336.07%	-164.89%	-72.05%	12.99%	-	-
Horiz. %	115.23%	79.84%	48.38%	-20.49%	31.58%	112.99%	100.00%	-
DY	4.40	3.23	4.26	4.00	6.40	3.68	4.24	2.48%
YoY %	36.22%	-24.18%	6.50%	-37.50%	73.91%	-13.21%	-	-
Horiz. %	103.77%	76.18%	100.47%	94.34%	150.94%	86.79%	100.00%	-
P/NAPS	0.68	0.35	0.36	0.39	0.48	0.37	0.43	35.54%
YoY %	94.29%	-2.78%	-7.69%	-18.75%	29.73%	-13.95%	-	-
Horiz. %	158.14%	81.40%	83.72%	90.70%	111.63%	86.05%	100.00%	-

	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	31/10/19	31/07/19	CAGR
Price Multiplier on Announcement Date
Date	26/03/21	29/12/20	25/09/20	29/06/20	27/03/20	31/12/19	25/09/19	-
Price	2.15	1.09	0.95	0.92	0.90	1.28	1.05	-
P/RPS	3.46	2.15	1.98	2.02	1.60	2.07	1.71	59.63%
YoY %	60.93%	8.59%	-1.98%	26.25%	-22.71%	21.05%	-	-
Horiz. %	202.34%	125.73%	115.79%	118.13%	93.57%	121.05%	100.00%	-
P/EPS	11.48	16.43	23.42	-50.38	25.56	13.35	10.69	4.84%
YoY %	-30.13%	-29.85%	146.49%	-297.10%	91.46%	24.88%	-	-
Horiz. %	107.39%	153.70%	219.08%	-471.28%	239.10%	124.88%	100.00%	-
EY	8.71	6.09	4.27	-1.99	3.91	7.49	9.35	-4.59%
YoY %	43.02%	42.62%	314.57%	-150.90%	-47.80%	-19.89%	-	-
Horiz. %	93.16%	65.13%	45.67%	-21.28%	41.82%	80.11%	100.00%	-
DY	3.72	2.75	4.21	4.35	8.89	2.73	4.44	-11.07%
YoY %	35.27%	-34.68%	-3.22%	-51.07%	225.64%	-38.51%	-	-
Horiz. %	83.78%	61.94%	94.82%	97.97%	200.23%	61.49%	100.00%	-
P/NAPS	0.80	0.41	0.36	0.36	0.35	0.50	0.41	55.83%
YoY %	95.12%	13.89%	0.00%	2.86%	-30.00%	21.95%	-	-
Horiz. %	195.12%	100.00%	87.80%	87.80%	85.37%	121.95%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos