[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2015 [#3]

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Annualized Quarter Result
Revenue	19,250	21,324	21,505	21,430	22,562	25,108	21,225	-6.30%
YoY %	-9.73%	-0.84%	0.35%	-5.02%	-10.14%	18.29%	-	-
Horiz. %	90.69%	100.47%	101.32%	100.97%	106.30%	118.29%	100.00%	-
PBT	1,018	1,552	8,486	3,548	4,022	8,980	7,221	-72.94%
YoY %	-34.41%	-81.71%	139.18%	-11.79%	-55.21%	24.36%	-	-
Horiz. %	14.10%	21.49%	117.52%	49.13%	55.70%	124.36%	100.00%	-
Tax	-604	-604	-1,515	-1,312	-1,440	-2,532	-1,433	-43.81%
YoY %	0.00%	60.13%	-15.47%	8.89%	43.13%	-76.69%	-	-
Horiz. %	42.15%	42.15%	105.72%	91.56%	100.49%	176.69%	100.00%	-
NP	414	948	6,971	2,236	2,582	6,448	5,788	-82.79%
YoY %	-56.33%	-86.40%	211.76%	-13.40%	-59.96%	11.40%	-	-
Horiz. %	7.15%	16.38%	120.44%	38.63%	44.61%	111.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	414	948	6,971	2,236	2,582	6,448	5,788	-82.79%
YoY %	-56.33%	-86.40%	211.76%	-13.40%	-59.96%	11.40%	-	-
Horiz. %	7.15%	16.38%	120.44%	38.63%	44.61%	111.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.33%	38.92%	17.85%	36.98%	35.80%	28.20%	19.84%	-
YoY %	52.44%	118.04%	-51.73%	3.30%	26.95%	42.14%	-	-
Horiz. %	299.04%	196.17%	89.97%	186.39%	180.44%	142.14%	100.00%	-
Total Cost	18,836	20,376	14,534	19,194	19,980	18,660	15,437	14.20%
YoY %	-7.56%	40.20%	-24.28%	-3.93%	7.07%	20.88%	-	-
Horiz. %	122.02%	131.99%	94.15%	124.34%	129.43%	120.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,450	80,802	80,890	75,765	76,022	76,849	74,826	4.95%
YoY %	-0.44%	-0.11%	6.76%	-0.34%	-1.08%	2.70%	-	-
Horiz. %	107.52%	107.99%	108.10%	101.25%	101.60%	102.70%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Dividend
Div	1,452	2,916	1,280	1,708	1,462	2,924	1,280	8.77%
YoY %	-50.21%	127.81%	-25.06%	16.83%	-50.00%	128.44%	-	-
Horiz. %	113.44%	227.81%	100.00%	133.44%	114.22%	228.44%	100.00%	-
Div Payout %	350.88%	307.69%	18.36%	76.42%	56.66%	45.35%	22.12%	-
YoY %	14.04%	1,575.87%	-75.97%	34.87%	24.94%	105.02%	-	-
Horiz. %	1,586.26%	1,391.00%	83.00%	345.48%	256.15%	205.02%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Equity
Net Worth	80,450	80,802	80,890	75,765	76,022	76,849	74,826	4.95%
YoY %	-0.44%	-0.11%	6.76%	-0.34%	-1.08%	2.70%	-	-
Horiz. %	107.52%	107.99%	108.10%	101.25%	101.60%	102.70%	100.00%	-
NOSH	36,315	36,461	36,573	36,615	36,572	36,553	36,586	-0.49%
YoY %	-0.40%	-0.31%	-0.11%	0.12%	0.05%	-0.09%	-	-
Horiz. %	99.26%	99.66%	99.96%	100.08%	99.96%	99.91%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Ratio Analysis
NP Margin	2.15%	4.45%	32.42%	10.43%	11.44%	25.68%	27.27%	-
YoY %	-51.69%	-86.27%	210.83%	-8.83%	-55.45%	-5.83%	-	-
Horiz. %	7.88%	16.32%	118.89%	38.25%	41.95%	94.17%	100.00%	-
ROE	0.51%	1.17%	8.62%	2.95%	3.40%	8.39%	7.74%	-
YoY %	-56.41%	-86.43%	192.20%	-13.24%	-59.48%	8.40%	-	-
Horiz. %	6.59%	15.12%	111.37%	38.11%	43.93%	108.40%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Per Share
RPS	53.01	58.48	58.80	58.53	61.69	68.69	58.01	-5.83%
YoY %	-9.35%	-0.54%	0.46%	-5.12%	-10.19%	18.41%	-	-
Horiz. %	91.38%	100.81%	101.36%	100.90%	106.34%	118.41%	100.00%	-
EPS	1.14	2.60	19.06	6.11	7.06	17.64	15.82	-82.71%
YoY %	-56.15%	-86.36%	211.95%	-13.46%	-59.98%	11.50%	-	-
Horiz. %	7.21%	16.43%	120.48%	38.62%	44.63%	111.50%	100.00%	-
DPS	4.00	8.00	3.50	4.67	4.00	8.00	3.50	9.31%
YoY %	-50.00%	128.57%	-25.05%	16.75%	-50.00%	128.57%	-	-
Horiz. %	114.29%	228.57%	100.00%	133.43%	114.29%	228.57%	100.00%	-
NAPS	2.2153	2.2161	2.2117	2.0692	2.0787	2.1024	2.0452	5.47%
YoY %	-0.04%	0.20%	6.89%	-0.46%	-1.13%	2.80%	-	-
Horiz. %	108.32%	108.36%	108.14%	101.17%	101.64%	102.80%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Adjusted Per Share Value based on latest NOSH - 36,415
RPS	15.80	17.50	17.65	17.59	18.52	20.61	17.42	-6.30%
YoY %	-9.71%	-0.85%	0.34%	-5.02%	-10.14%	18.31%	-	-
Horiz. %	90.70%	100.46%	101.32%	100.98%	106.31%	118.31%	100.00%	-
EPS	0.34	0.78	5.72	1.84	2.12	5.29	4.75	-82.78%
YoY %	-56.41%	-86.36%	210.87%	-13.21%	-59.92%	11.37%	-	-
Horiz. %	7.16%	16.42%	120.42%	38.74%	44.63%	111.37%	100.00%	-
DPS	1.19	2.39	1.05	1.40	1.20	2.40	1.05	8.71%
YoY %	-50.21%	127.62%	-25.00%	16.67%	-50.00%	128.57%	-	-
Horiz. %	113.33%	227.62%	100.00%	133.33%	114.29%	228.57%	100.00%	-
NAPS	0.6603	0.6632	0.6639	0.6219	0.624	0.6308	0.6142	4.94%
YoY %	-0.44%	-0.11%	6.75%	-0.34%	-1.08%	2.70%	-	-
Horiz. %	107.51%	107.98%	108.09%	101.25%	101.60%	102.70%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/16	29/01/16	30/10/15	31/07/15	30/04/15	30/01/15	31/10/14	-
Price	1.14	1.23	1.19	0.96	1.24	0.885	0.94	-
P/RPS	2.15	2.10	2.02	1.64	2.01	1.29	1.62	20.78%
YoY %	2.38%	3.96%	23.17%	-18.41%	55.81%	-20.37%	-	-
Horiz. %	132.72%	129.63%	124.69%	101.23%	124.07%	79.63%	100.00%	-
P/EPS	100.00	47.31	6.24	15.72	17.56	5.02	5.94	557.99%
YoY %	111.37%	658.17%	-60.31%	-10.48%	249.80%	-15.49%	-	-
Horiz. %	1,683.50%	796.46%	105.05%	264.65%	295.62%	84.51%	100.00%	-
EY	1.00	2.11	16.02	6.36	5.69	19.93	16.83	-84.79%
YoY %	-52.61%	-86.83%	151.89%	11.78%	-71.45%	18.42%	-	-
Horiz. %	5.94%	12.54%	95.19%	37.79%	33.81%	118.42%	100.00%	-
DY	3.51	6.50	2.94	4.86	3.23	9.04	3.72	-3.80%
YoY %	-46.00%	121.09%	-39.51%	50.46%	-64.27%	143.01%	-	-
Horiz. %	94.35%	174.73%	79.03%	130.65%	86.83%	243.01%	100.00%	-
P/NAPS	0.51	0.56	0.54	0.46	0.60	0.42	0.46	7.12%
YoY %	-8.93%	3.70%	17.39%	-23.33%	42.86%	-8.70%	-	-
Horiz. %	110.87%	121.74%	117.39%	100.00%	130.43%	91.30%	100.00%	-

	30/04/16	31/01/16	31/10/15	31/07/15	30/04/15	31/01/15	31/10/14	CAGR
Price Multiplier on Announcement Date
Date	21/06/16	29/03/16	29/12/15	25/09/15	24/06/15	31/03/15	30/12/14	-
Price	1.06	1.18	1.14	0.95	1.30	0.925	0.90	-
P/RPS	2.00	2.02	1.94	1.62	2.11	1.35	1.55	18.54%
YoY %	-0.99%	4.12%	19.75%	-23.22%	56.30%	-12.90%	-	-
Horiz. %	129.03%	130.32%	125.16%	104.52%	136.13%	87.10%	100.00%	-
P/EPS	92.98	45.38	5.98	15.56	18.41	5.24	5.69	545.04%
YoY %	104.89%	658.86%	-61.57%	-15.48%	251.34%	-7.91%	-	-
Horiz. %	1,634.09%	797.54%	105.10%	273.46%	323.55%	92.09%	100.00%	-
EY	1.08	2.20	16.72	6.43	5.43	19.07	17.58	-84.45%
YoY %	-50.91%	-86.84%	160.03%	18.42%	-71.53%	8.48%	-	-
Horiz. %	6.14%	12.51%	95.11%	36.58%	30.89%	108.48%	100.00%	-
DY	3.77	6.78	3.07	4.91	3.08	8.65	3.89	-2.06%
YoY %	-44.40%	120.85%	-37.47%	59.42%	-64.39%	122.37%	-	-
Horiz. %	96.92%	174.29%	78.92%	126.22%	79.18%	222.37%	100.00%	-
P/NAPS	0.48	0.53	0.52	0.46	0.63	0.44	0.44	5.97%
YoY %	-9.43%	1.92%	13.04%	-26.98%	43.18%	0.00%	-	-
Horiz. %	109.09%	120.45%	118.18%	104.55%	143.18%	100.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos