[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2024 [#3]

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Annualized Quarter Result
Revenue	21,694	20,926	20,898	20,972	27,237	26,949	26,590	-12.63%
YoY %	3.67%	0.13%	-0.35%	-23.00%	1.07%	1.35%	-	-
Horiz. %	81.59%	78.70%	78.59%	78.87%	102.43%	101.35%	100.00%	-
PBT	8,787	2,374	2,058	2,080	12,476	6,861	5,430	37.63%
YoY %	270.13%	15.35%	-1.06%	-83.33%	81.84%	26.35%	-	-
Horiz. %	161.82%	43.72%	37.90%	38.31%	229.76%	126.35%	100.00%	-
Tax	-1,514	-1,473	-1,490	-1,284	-2,337	-1,620	-1,464	2.25%
YoY %	-2.78%	1.14%	-16.04%	45.06%	-44.26%	-10.66%	-	-
Horiz. %	103.42%	100.61%	101.78%	87.70%	159.63%	110.66%	100.00%	-
NP	7,273	901	568	796	10,139	5,241	3,966	49.54%
YoY %	707.21%	58.63%	-28.64%	-92.15%	93.46%	32.15%	-	-
Horiz. %	183.38%	22.72%	14.32%	20.07%	255.65%	132.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,273	901	568	796	10,139	5,241	3,966	49.54%
YoY %	707.21%	58.63%	-28.64%	-92.15%	93.46%	32.15%	-	-
Horiz. %	183.38%	22.72%	14.32%	20.07%	255.65%	132.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.23%	62.05%	72.40%	61.73%	18.73%	23.61%	26.96%	-
YoY %	-72.23%	-14.30%	17.28%	229.58%	-20.67%	-12.43%	-	-
Horiz. %	63.91%	230.16%	268.55%	228.97%	69.47%	87.57%	100.00%	-
Total Cost	14,421	20,025	20,330	20,176	17,098	21,708	22,624	-25.83%
YoY %	-27.99%	-1.50%	0.76%	18.00%	-21.24%	-4.05%	-	-
Horiz. %	63.74%	88.51%	89.86%	89.18%	75.57%	95.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,046	134,979	134,599	135,698	135,913	131,483	129,935	5.09%
YoY %	3.75%	0.28%	-0.81%	-0.16%	3.37%	1.19%	-	-
Horiz. %	107.78%	103.88%	103.59%	104.44%	104.60%	101.19%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Dividend
Div	5,884	4,713	2,360	4,720	3,553	1,586	2,389	81.87%
YoY %	24.85%	99.70%	-50.00%	32.85%	124.02%	-33.61%	-	-
Horiz. %	246.30%	197.28%	98.79%	197.57%	148.72%	66.39%	100.00%	-
Div Payout %	80.91%	522.98%	415.52%	593.01%	35.05%	30.27%	60.25%	-
YoY %	-84.53%	25.86%	-29.93%	1,591.90%	15.79%	-49.76%	-	-
Horiz. %	134.29%	868.02%	689.66%	984.25%	58.17%	50.24%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Equity
Net Worth	140,046	134,979	134,599	135,698	135,913	131,483	129,935	5.09%
YoY %	3.75%	0.28%	-0.81%	-0.16%	3.37%	1.19%	-	-
Horiz. %	107.78%	103.88%	103.59%	104.44%	104.60%	101.19%	100.00%	-
NOSH	117,686	121,836	121,836	121,836	121,836	121,836	121,836	-2.27%
YoY %	-3.41%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.59%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Ratio Analysis
NP Margin	33.53%	4.31%	2.72%	3.80%	37.23%	19.45%	14.92%	-
YoY %	677.96%	58.46%	-28.42%	-89.79%	91.41%	30.36%	-	-
Horiz. %	224.73%	28.89%	18.23%	25.47%	249.53%	130.36%	100.00%	-
ROE	5.19%	0.67%	0.42%	0.59%	7.46%	3.99%	3.05%	-
YoY %	674.63%	59.52%	-28.81%	-92.09%	86.97%	30.82%	-	-
Horiz. %	170.16%	21.97%	13.77%	19.34%	244.59%	130.82%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Per Share
RPS	18.43	17.76	17.71	17.77	23.00	22.65	22.26	-11.77%
YoY %	3.77%	0.28%	-0.34%	-22.74%	1.55%	1.75%	-	-
Horiz. %	82.79%	79.78%	79.56%	79.83%	103.32%	101.75%	100.00%	-
EPS	6.18	0.76	0.48	0.68	8.51	4.39	3.32	51.03%
YoY %	713.16%	58.33%	-29.41%	-92.01%	93.85%	32.23%	-	-
Horiz. %	186.14%	22.89%	14.46%	20.48%	256.33%	132.23%	100.00%	-
DPS	5.00	4.00	2.00	4.00	3.00	1.33	2.00	83.69%
YoY %	25.00%	100.00%	-50.00%	33.33%	125.56%	-33.50%	-	-
Horiz. %	250.00%	200.00%	100.00%	200.00%	150.00%	66.50%	100.00%	-
NAPS	1.19	1.1454	1.1406	1.1499	1.1475	1.105	1.0876	6.15%
YoY %	3.89%	0.42%	-0.81%	0.21%	3.85%	1.60%	-	-
Horiz. %	109.42%	105.31%	104.87%	105.73%	105.51%	101.60%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	18.55	17.89	17.87	17.93	23.29	23.04	22.73	-12.61%
YoY %	3.69%	0.11%	-0.33%	-23.01%	1.09%	1.36%	-	-
Horiz. %	81.61%	78.71%	78.62%	78.88%	102.46%	101.36%	100.00%	-
EPS	6.22	0.77	0.49	0.68	8.67	4.48	3.39	49.59%
YoY %	707.79%	57.14%	-27.94%	-92.16%	93.53%	32.15%	-	-
Horiz. %	183.48%	22.71%	14.45%	20.06%	255.75%	132.15%	100.00%	-
DPS	5.03	4.03	2.02	4.04	3.04	1.36	2.04	82.01%
YoY %	24.81%	99.50%	-50.00%	32.89%	123.53%	-33.33%	-	-
Horiz. %	246.57%	197.55%	99.02%	198.04%	149.02%	66.67%	100.00%	-
NAPS	1.1973	1.154	1.1507	1.1601	1.162	1.1241	1.1109	5.09%
YoY %	3.75%	0.29%	-0.81%	-0.16%	3.37%	1.19%	-	-
Horiz. %	107.78%	103.88%	103.58%	104.43%	104.60%	101.19%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	-
Price	0.74	0.83	0.865	0.885	0.86	0.885	0.93	-
P/RPS	4.01	4.67	4.88	4.98	3.74	3.91	4.18	-2.71%
YoY %	-14.13%	-4.30%	-2.01%	33.16%	-4.35%	-6.46%	-	-
Horiz. %	95.93%	111.72%	116.75%	119.14%	89.47%	93.54%	100.00%	-
P/EPS	11.97	108.52	179.71	131.20	10.05	20.09	28.01	-43.11%
YoY %	-88.97%	-39.61%	36.97%	1,205.47%	-49.98%	-28.28%	-	-
Horiz. %	42.73%	387.43%	641.59%	468.40%	35.88%	71.72%	100.00%	-
EY	8.35	0.92	0.56	0.76	9.95	4.98	3.57	75.74%
YoY %	807.61%	64.29%	-26.32%	-92.36%	99.80%	39.50%	-	-
Horiz. %	233.89%	25.77%	15.69%	21.29%	278.71%	139.50%	100.00%	-
DY	6.76	4.82	2.31	4.52	3.49	1.51	2.15	113.87%
YoY %	40.25%	108.66%	-48.89%	29.51%	131.13%	-29.77%	-	-
Horiz. %	314.42%	224.19%	107.44%	210.23%	162.33%	70.23%	100.00%	-
P/NAPS	0.62	0.72	0.76	0.77	0.75	0.80	0.86	-19.51%
YoY %	-13.89%	-5.26%	-1.30%	2.67%	-6.25%	-6.98%	-	-
Horiz. %	72.09%	83.72%	88.37%	89.53%	87.21%	93.02%	100.00%	-

	31/10/24	31/07/24	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	CAGR
Price Multiplier on Announcement Date
Date	20/12/24	25/09/24	27/06/24	19/03/24	29/12/23	25/09/23	26/06/23	-
Price	0.785	0.755	0.845	0.91	0.87	0.87	0.88	-
P/RPS	4.26	4.25	4.77	5.12	3.78	3.84	3.95	5.14%
YoY %	0.24%	-10.90%	-6.84%	35.45%	-1.56%	-2.78%	-	-
Horiz. %	107.85%	107.59%	120.76%	129.62%	95.70%	97.22%	100.00%	-
P/EPS	12.70	98.71	175.56	134.91	10.16	19.75	26.51	-38.63%
YoY %	-87.13%	-43.77%	30.13%	1,227.85%	-48.56%	-25.50%	-	-
Horiz. %	47.91%	372.35%	662.24%	508.90%	38.33%	74.50%	100.00%	-
EY	7.87	1.01	0.57	0.74	9.84	5.06	3.77	62.97%
YoY %	679.21%	77.19%	-22.97%	-92.48%	94.47%	34.22%	-	-
Horiz. %	208.75%	26.79%	15.12%	19.63%	261.01%	134.22%	100.00%	-
DY	6.37	5.30	2.37	4.40	3.45	1.53	2.27	98.32%
YoY %	20.19%	123.63%	-46.14%	27.54%	125.49%	-32.60%	-	-
Horiz. %	280.62%	233.48%	104.41%	193.83%	151.98%	67.40%	100.00%	-
P/NAPS	0.66	0.66	0.74	0.79	0.76	0.79	0.81	-12.70%
YoY %	0.00%	-10.81%	-6.33%	3.95%	-3.80%	-2.47%	-	-
Horiz. %	81.48%	81.48%	91.36%	97.53%	93.83%	97.53%	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