[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
25-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 21.41%
YoY- -74.55%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 17,140 17,856 21,446 21,461 21,344 22,364 25,280 -22.84%
PBT -770 -1,564 2,742 1,024 742 -1,156 2,904 -
Tax -308 -260 -614 -450 -330 -332 -544 -31.58%
NP -1,078 -1,824 2,128 573 412 -1,488 2,360 -
-
NP to SH -1,078 -1,824 2,133 665 548 -1,312 2,544 -
-
Tax Rate - - 22.39% 43.95% 44.47% - 18.73% -
Total Cost 18,218 19,680 19,318 20,888 20,932 23,852 22,920 -14.20%
-
Net Worth 62,615 62,377 62,753 50,710 50,996 50,304 51,581 13.80%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 2,918 731 - - 2,915 1,119 -
Div Payout % - 0.00% 34.31% - - 0.00% 43.99% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 62,615 62,377 62,753 50,710 50,996 50,304 51,581 13.80%
NOSH 36,666 36,480 36,586 36,691 36,533 36,444 37,302 -1.14%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -6.29% -10.22% 9.92% 2.67% 1.93% -6.65% 9.34% -
ROE -1.72% -2.92% 3.40% 1.31% 1.07% -2.61% 4.93% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 46.75 48.95 58.62 58.49 58.42 61.36 67.77 -21.94%
EPS -2.94 -5.00 5.83 1.81 1.50 -3.60 6.82 -
DPS 0.00 8.00 2.00 0.00 0.00 8.00 3.00 -
NAPS 1.7077 1.7099 1.7152 1.3821 1.3959 1.3803 1.3828 15.12%
Adjusted Per Share Value based on latest NOSH - 36,290
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 14.07 14.66 17.60 17.61 17.52 18.36 20.75 -22.83%
EPS -0.88 -1.50 1.75 0.55 0.45 -1.08 2.09 -
DPS 0.00 2.40 0.60 0.00 0.00 2.39 0.92 -
NAPS 0.5139 0.512 0.5151 0.4162 0.4186 0.4129 0.4234 13.79%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.86 0.96 0.88 0.95 0.95 1.06 0.75 -
P/RPS 1.84 1.96 1.50 1.62 1.63 1.73 1.11 40.10%
P/EPS -29.25 -19.20 15.09 52.39 63.33 -29.44 11.00 -
EY -3.42 -5.21 6.63 1.91 1.58 -3.40 9.09 -
DY 0.00 8.33 2.27 0.00 0.00 7.55 4.00 -
P/NAPS 0.50 0.56 0.51 0.69 0.68 0.77 0.54 -5.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 31/12/12 25/09/12 25/06/12 28/03/12 23/12/11 -
Price 0.80 0.90 0.85 0.92 0.90 0.83 0.79 -
P/RPS 1.71 1.84 1.45 1.57 1.54 1.35 1.17 28.81%
P/EPS -27.21 -18.00 14.58 50.74 60.00 -23.06 11.58 -
EY -3.68 -5.56 6.86 1.97 1.67 -4.34 8.63 -
DY 0.00 8.89 2.35 0.00 0.00 9.64 3.80 -
P/NAPS 0.47 0.53 0.50 0.67 0.64 0.60 0.57 -12.07%

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