[HIGHTEC] QoQ Annualized Quarter Result on 31-Oct-2020 [#4]

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Annualized Quarter Result
Revenue	21,250	22,462	22,776	18,507	17,530	16,680	20,528	2.33%
YoY %	-5.40%	-1.38%	23.07%	5.57%	5.10%	-18.75%	-	-
Horiz. %	103.52%	109.42%	110.95%	90.15%	85.40%	81.25%	100.00%	-
PBT	18,510	10,050	8,476	2,702	1,901	-12	1,916	354.22%
YoY %	84.18%	18.57%	213.69%	42.14%	15,941.67%	-100.63%	-	-
Horiz. %	966.08%	524.53%	442.38%	141.02%	99.22%	-0.63%	100.00%	-
Tax	-1,308	-1,306	-1,612	-275	-417	-656	-628	63.16%
YoY %	-0.15%	18.98%	-486.18%	34.05%	36.43%	-4.46%	-	-
Horiz. %	208.28%	207.96%	256.69%	43.79%	66.40%	104.46%	100.00%	-
NP	17,202	8,744	6,864	2,427	1,484	-668	1,288	463.80%
YoY %	96.73%	27.39%	182.82%	63.54%	322.16%	-151.86%	-	-
Horiz. %	1,335.56%	678.88%	532.92%	188.43%	115.22%	-51.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,202	8,744	6,864	2,427	1,484	-668	1,288	463.80%
YoY %	96.73%	27.39%	182.82%	63.54%	322.16%	-151.86%	-	-
Horiz. %	1,335.56%	678.88%	532.92%	188.43%	115.22%	-51.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.07%	13.00%	19.02%	10.18%	21.94%	-	32.78%	-
YoY %	-45.62%	-31.65%	86.84%	-53.60%	0.00%	-	-	-
Horiz. %	21.57%	39.66%	58.02%	31.06%	66.93%	-	100.00%	-
Total Cost	4,048	13,718	15,912	16,080	16,046	17,348	19,240	-64.65%
YoY %	-70.49%	-13.79%	-1.04%	0.21%	-7.51%	-9.83%	-	-
Horiz. %	21.04%	71.30%	82.70%	83.58%	83.40%	90.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,709	103,375	98,244	96,460	95,305	93,860	95,246	7.87%
YoY %	3.23%	5.22%	1.85%	1.21%	1.54%	-1.46%	-	-
Horiz. %	112.04%	108.53%	103.15%	101.27%	100.06%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Dividend
Div	1,778	1,502	2,931	1,097	1,463	1,463	2,926	-28.28%
YoY %	18.38%	-48.75%	167.18%	-25.02%	0.00%	-50.00%	-	-
Horiz. %	60.77%	51.33%	100.17%	37.49%	50.00%	50.00%	100.00%	-
Div Payout %	10.34%	17.18%	42.71%	45.21%	98.59%	0.00%	227.19%	-
YoY %	-39.81%	-59.78%	-5.53%	-54.14%	0.00%	0.00%	-	-
Horiz. %	4.55%	7.56%	18.80%	19.90%	43.40%	0.00%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Equity
Net Worth	106,709	103,375	98,244	96,460	95,305	93,860	95,246	7.87%
YoY %	3.23%	5.22%	1.85%	1.21%	1.54%	-1.46%	-	-
Horiz. %	112.04%	108.53%	103.15%	101.27%	100.06%	98.54%	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%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Ratio Analysis
NP Margin	80.95%	38.93%	30.14%	13.11%	8.47%	-4.00%	6.27%	-
YoY %	107.94%	29.16%	129.90%	54.78%	311.75%	-163.80%	-	-
Horiz. %	1,291.07%	620.89%	480.70%	209.09%	135.09%	-63.80%	100.00%	-
ROE	16.12%	8.46%	6.99%	2.52%	1.56%	-0.71%	1.35%	-
YoY %	90.54%	21.03%	177.38%	61.54%	319.72%	-152.59%	-	-
Horiz. %	1,194.07%	626.67%	517.78%	186.67%	115.56%	-52.59%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Per Share
RPS	55.77	59.82	62.15	50.60	47.93	45.60	56.12	-0.41%
YoY %	-6.77%	-3.75%	22.83%	5.57%	5.11%	-18.75%	-	-
Horiz. %	99.38%	106.59%	110.74%	90.16%	85.41%	81.25%	100.00%	-
EPS	46.03	23.62	18.72	6.64	4.05	-1.82	3.52	455.92%
YoY %	94.88%	26.18%	181.93%	63.95%	322.53%	-151.70%	-	-
Horiz. %	1,307.67%	671.02%	531.82%	188.64%	115.06%	-51.70%	100.00%	-
DPS	4.67	4.00	8.00	3.00	4.00	4.00	8.00	-30.17%
YoY %	16.75%	-50.00%	166.67%	-25.00%	0.00%	-50.00%	-	-
Horiz. %	58.38%	50.00%	100.00%	37.50%	50.00%	50.00%	100.00%	-
NAPS	2.8007	2.753	2.6807	2.6372	2.6056	2.5661	2.604	4.97%
YoY %	1.73%	2.70%	1.65%	1.21%	1.54%	-1.46%	-	-
Horiz. %	107.55%	105.72%	102.95%	101.27%	100.06%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	17.44	18.44	18.69	15.19	14.39	13.69	16.85	2.32%
YoY %	-5.42%	-1.34%	23.04%	5.56%	5.11%	-18.75%	-	-
Horiz. %	103.50%	109.44%	110.92%	90.15%	85.40%	81.25%	100.00%	-
EPS	14.12	7.18	5.63	1.99	1.22	-0.55	1.06	462.82%
YoY %	96.66%	27.53%	182.91%	63.11%	321.82%	-151.89%	-	-
Horiz. %	1,332.08%	677.36%	531.13%	187.74%	115.09%	-51.89%	100.00%	-
DPS	1.46	1.23	2.41	0.90	1.20	1.20	2.40	-28.22%
YoY %	18.70%	-48.96%	167.78%	-25.00%	0.00%	-50.00%	-	-
Horiz. %	60.83%	51.25%	100.42%	37.50%	50.00%	50.00%	100.00%	-
NAPS	0.8758	0.8485	0.8064	0.7917	0.7822	0.7704	0.7818	7.87%
YoY %	3.22%	5.22%	1.86%	1.21%	1.53%	-1.46%	-	-
Horiz. %	112.02%	108.53%	103.15%	101.27%	100.05%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	-
Price	4.38	2.06	1.82	0.93	0.94	1.00	1.25	-
P/RPS	7.85	3.44	2.93	1.84	1.96	2.19	2.23	131.58%
YoY %	128.20%	17.41%	59.24%	-6.12%	-10.50%	-1.79%	-	-
Horiz. %	352.02%	154.26%	131.39%	82.51%	87.89%	98.21%	100.00%	-
P/EPS	9.70	8.85	9.72	14.02	23.17	-54.76	35.50	-57.92%
YoY %	9.60%	-8.95%	-30.67%	-39.49%	142.31%	-254.25%	-	-
Horiz. %	27.32%	24.93%	27.38%	39.49%	65.27%	-154.25%	100.00%	-
EY	10.31	11.30	10.29	7.13	4.32	-1.83	2.82	137.51%
YoY %	-8.76%	9.82%	44.32%	65.05%	336.07%	-164.89%	-	-
Horiz. %	365.60%	400.71%	364.89%	252.84%	153.19%	-64.89%	100.00%	-
DY	1.07	1.94	4.40	3.23	4.26	4.00	6.40	-69.68%
YoY %	-44.85%	-55.91%	36.22%	-24.18%	6.50%	-37.50%	-	-
Horiz. %	16.72%	30.31%	68.75%	50.47%	66.56%	62.50%	100.00%	-
P/NAPS	1.56	0.75	0.68	0.35	0.36	0.39	0.48	119.56%
YoY %	108.00%	10.29%	94.29%	-2.78%	-7.69%	-18.75%	-	-
Horiz. %	325.00%	156.25%	141.67%	72.92%	75.00%	81.25%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	29/06/21	26/03/21	29/12/20	25/09/20	29/06/20	27/03/20	-
Price	2.05	2.24	2.15	1.09	0.95	0.92	0.90	-
P/RPS	3.68	3.74	3.46	2.15	1.98	2.02	1.60	74.33%
YoY %	-1.60%	8.09%	60.93%	8.59%	-1.98%	26.25%	-	-
Horiz. %	230.00%	233.75%	216.25%	134.37%	123.75%	126.25%	100.00%	-
P/EPS	4.54	9.62	11.48	16.43	23.42	-50.38	25.56	-68.43%
YoY %	-52.81%	-16.20%	-30.13%	-29.85%	146.49%	-297.10%	-	-
Horiz. %	17.76%	37.64%	44.91%	64.28%	91.63%	-197.10%	100.00%	-
EY	22.02	10.40	8.71	6.09	4.27	-1.99	3.91	216.87%
YoY %	111.73%	19.40%	43.02%	42.62%	314.57%	-150.90%	-	-
Horiz. %	563.17%	265.98%	222.76%	155.75%	109.21%	-50.90%	100.00%	-
DY	2.28	1.79	3.72	2.75	4.21	4.35	8.89	-59.66%
YoY %	27.37%	-51.88%	35.27%	-34.68%	-3.22%	-51.07%	-	-
Horiz. %	25.65%	20.13%	41.84%	30.93%	47.36%	48.93%	100.00%	-
P/NAPS	0.73	0.81	0.80	0.41	0.36	0.36	0.35	63.31%
YoY %	-9.88%	1.25%	95.12%	13.89%	0.00%	2.86%	-	-
Horiz. %	208.57%	231.43%	228.57%	117.14%	102.86%	102.86%	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