[HIGHTEC] QoQ Annualized Quarter Result on 31-Jan-2015 [#1]

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Annualized Quarter Result
Revenue	21,505	21,430	22,562	25,108	21,225	21,574	20,538	3.10%
YoY %	0.35%	-5.02%	-10.14%	18.29%	-1.62%	5.04%	-	-
Horiz. %	104.71%	104.34%	109.85%	122.25%	103.35%	105.04%	100.00%	-
PBT	8,486	3,548	4,022	8,980	7,221	3,140	2,332	136.02%
YoY %	139.18%	-11.79%	-55.21%	24.36%	129.97%	34.65%	-	-
Horiz. %	363.89%	152.14%	172.47%	385.08%	309.65%	134.65%	100.00%	-
Tax	-1,515	-1,312	-1,440	-2,532	-1,433	-689	-324	178.84%
YoY %	-15.47%	8.89%	43.13%	-76.69%	-107.98%	-112.65%	-	-
Horiz. %	467.59%	404.94%	444.44%	781.48%	442.28%	212.65%	100.00%	-
NP	6,971	2,236	2,582	6,448	5,788	2,450	2,008	128.75%
YoY %	211.76%	-13.40%	-59.96%	11.40%	136.24%	22.01%	-	-
Horiz. %	347.16%	111.35%	128.59%	321.12%	288.25%	122.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,971	2,236	2,582	6,448	5,788	2,450	2,008	128.75%
YoY %	211.76%	-13.40%	-59.96%	11.40%	136.24%	22.01%	-	-
Horiz. %	347.16%	111.35%	128.59%	321.12%	288.25%	122.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.85%	36.98%	35.80%	28.20%	19.84%	21.94%	13.89%	-
YoY %	-51.73%	3.30%	26.95%	42.14%	-9.57%	57.96%	-	-
Horiz. %	128.51%	266.23%	257.74%	203.02%	142.84%	157.96%	100.00%	-
Total Cost	14,534	19,194	19,980	18,660	15,437	19,124	18,530	-14.91%
YoY %	-24.28%	-3.93%	7.07%	20.88%	-19.28%	3.21%	-	-
Horiz. %	78.43%	103.58%	107.83%	100.70%	83.31%	103.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,890	75,765	76,022	76,849	74,826	69,986	69,345	10.78%
YoY %	6.76%	-0.34%	-1.08%	2.70%	6.92%	0.92%	-	-
Horiz. %	116.65%	109.26%	109.63%	110.82%	107.90%	100.92%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Dividend
Div	1,280	1,708	1,462	2,924	1,280	-	-	-
YoY %	-25.06%	16.83%	-50.00%	128.44%	0.00%	-	-	-
Horiz. %	100.00%	133.44%	114.22%	228.44%	100.00%	-	-	-
Div Payout %	18.36%	76.42%	56.66%	45.35%	22.12%	-	-	-
YoY %	-75.97%	34.87%	24.94%	105.02%	0.00%	-	-	-
Horiz. %	83.00%	345.48%	256.15%	205.02%	100.00%	-	-	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Equity
Net Worth	80,890	75,765	76,022	76,849	74,826	69,986	69,345	10.78%
YoY %	6.76%	-0.34%	-1.08%	2.70%	6.92%	0.92%	-	-
Horiz. %	116.65%	109.26%	109.63%	110.82%	107.90%	100.92%	100.00%	-
NOSH	36,573	36,615	36,572	36,553	36,586	36,540	36,642	-0.12%
YoY %	-0.11%	0.12%	0.05%	-0.09%	0.13%	-0.28%	-	-
Horiz. %	99.81%	99.93%	99.81%	99.76%	99.85%	99.72%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Ratio Analysis
NP Margin	32.42%	10.43%	11.44%	25.68%	27.27%	11.36%	9.78%	-
YoY %	210.83%	-8.83%	-55.45%	-5.83%	140.05%	16.16%	-	-
Horiz. %	331.49%	106.65%	116.97%	262.58%	278.83%	116.16%	100.00%	-
ROE	8.62%	2.95%	3.40%	8.39%	7.74%	3.50%	2.90%	-
YoY %	192.20%	-13.24%	-59.48%	8.40%	121.14%	20.69%	-	-
Horiz. %	297.24%	101.72%	117.24%	289.31%	266.90%	120.69%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Per Share
RPS	58.80	58.53	61.69	68.69	58.01	59.04	56.05	3.23%
YoY %	0.46%	-5.12%	-10.19%	18.41%	-1.74%	5.33%	-	-
Horiz. %	104.91%	104.42%	110.06%	122.55%	103.50%	105.33%	100.00%	-
EPS	19.06	6.11	7.06	17.64	15.82	6.71	5.48	129.03%
YoY %	211.95%	-13.46%	-59.98%	11.50%	135.77%	22.45%	-	-
Horiz. %	347.81%	111.50%	128.83%	321.90%	288.69%	122.45%	100.00%	-
DPS	3.50	4.67	4.00	8.00	3.50	0.00	0.00	-
YoY %	-25.05%	16.75%	-50.00%	128.57%	0.00%	0.00%	-	-
Horiz. %	100.00%	133.43%	114.29%	228.57%	100.00%	-	-	-
NAPS	2.2117	2.0692	2.0787	2.1024	2.0452	1.9153	1.8925	10.91%
YoY %	6.89%	-0.46%	-1.13%	2.80%	6.78%	1.20%	-	-
Horiz. %	116.87%	109.34%	109.84%	111.09%	108.07%	101.20%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Adjusted Per Share Value based on latest NOSH - 36,553
RPS	17.65	17.59	18.52	20.61	17.42	17.71	16.86	3.09%
YoY %	0.34%	-5.02%	-10.14%	18.31%	-1.64%	5.04%	-	-
Horiz. %	104.69%	104.33%	109.85%	122.24%	103.32%	105.04%	100.00%	-
EPS	5.72	1.84	2.12	5.29	4.75	2.01	1.65	128.53%
YoY %	210.87%	-13.21%	-59.92%	11.37%	136.32%	21.82%	-	-
Horiz. %	346.67%	111.52%	128.48%	320.61%	287.88%	121.82%	100.00%	-
DPS	1.05	1.40	1.20	2.40	1.05	0.00	0.00	-
YoY %	-25.00%	16.67%	-50.00%	128.57%	0.00%	0.00%	-	-
Horiz. %	100.00%	133.33%	114.29%	228.57%	100.00%	-	-	-
NAPS	0.6639	0.6219	0.624	0.6308	0.6142	0.5744	0.5692	10.77%
YoY %	6.75%	-0.34%	-1.08%	2.70%	6.93%	0.91%	-	-
Horiz. %	116.64%	109.26%	109.63%	110.82%	107.91%	100.91%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	31/07/14	30/04/14	-
Price	1.19	0.96	1.24	0.885	0.94	1.14	1.00	-
P/RPS	2.02	1.64	2.01	1.29	1.62	1.93	1.78	8.77%
YoY %	23.17%	-18.41%	55.81%	-20.37%	-16.06%	8.43%	-	-
Horiz. %	113.48%	92.13%	112.92%	72.47%	91.01%	108.43%	100.00%	-
P/EPS	6.24	15.72	17.56	5.02	5.94	17.00	18.25	-51.00%
YoY %	-60.31%	-10.48%	249.80%	-15.49%	-65.06%	-6.85%	-	-
Horiz. %	34.19%	86.14%	96.22%	27.51%	32.55%	93.15%	100.00%	-
EY	16.02	6.36	5.69	19.93	16.83	5.88	5.48	104.05%
YoY %	151.89%	11.78%	-71.45%	18.42%	186.22%	7.30%	-	-
Horiz. %	292.34%	116.06%	103.83%	363.69%	307.12%	107.30%	100.00%	-
DY	2.94	4.86	3.23	9.04	3.72	0.00	0.00	-
YoY %	-39.51%	50.46%	-64.27%	143.01%	0.00%	0.00%	-	-
Horiz. %	79.03%	130.65%	86.83%	243.01%	100.00%	-	-	-
P/NAPS	0.54	0.46	0.60	0.42	0.46	0.60	0.53	1.25%
YoY %	17.39%	-23.33%	42.86%	-8.70%	-23.33%	13.21%	-	-
Horiz. %	101.89%	86.79%	113.21%	79.25%	86.79%	113.21%	100.00%	-

	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	31/07/14	30/04/14	CAGR
Price Multiplier on Announcement Date
Date	29/12/15	25/09/15	24/06/15	31/03/15	30/12/14	18/09/14	20/06/14	-
Price	1.14	0.95	1.30	0.925	0.90	0.98	1.00	-
P/RPS	1.94	1.62	2.11	1.35	1.55	1.66	1.78	5.88%
YoY %	19.75%	-23.22%	56.30%	-12.90%	-6.63%	-6.74%	-	-
Horiz. %	108.99%	91.01%	118.54%	75.84%	87.08%	93.26%	100.00%	-
P/EPS	5.98	15.56	18.41	5.24	5.69	14.61	18.25	-52.37%
YoY %	-61.57%	-15.48%	251.34%	-7.91%	-61.05%	-19.95%	-	-
Horiz. %	32.77%	85.26%	100.88%	28.71%	31.18%	80.05%	100.00%	-
EY	16.72	6.43	5.43	19.07	17.58	6.84	5.48	109.93%
YoY %	160.03%	18.42%	-71.53%	8.48%	157.02%	24.82%	-	-
Horiz. %	305.11%	117.34%	99.09%	347.99%	320.80%	124.82%	100.00%	-
DY	3.07	4.91	3.08	8.65	3.89	0.00	0.00	-
YoY %	-37.47%	59.42%	-64.39%	122.37%	0.00%	0.00%	-	-
Horiz. %	78.92%	126.22%	79.18%	222.37%	100.00%	-	-	-
P/NAPS	0.52	0.46	0.63	0.44	0.44	0.51	0.53	-1.25%
YoY %	13.04%	-26.98%	43.18%	0.00%	-13.73%	-3.77%	-	-
Horiz. %	98.11%	86.79%	118.87%	83.02%	83.02%	96.23%	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