[HIGHTEC] QoQ Annualized Quarter Result on 31-Oct-2022 [#4]

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Annualized Quarter Result
Revenue	26,949	26,590	28,768	26,687	26,537	26,960	29,268	-5.36%
YoY %	1.35%	-7.57%	7.80%	0.57%	-1.57%	-7.89%	-	-
Horiz. %	92.08%	90.85%	98.29%	91.18%	90.67%	92.11%	100.00%	-
PBT	6,861	5,430	6,892	10,950	8,234	7,700	8,936	-16.19%
YoY %	26.35%	-21.21%	-37.06%	32.99%	6.94%	-13.83%	-	-
Horiz. %	76.78%	60.77%	77.13%	122.54%	92.14%	86.17%	100.00%	-
Tax	-1,620	-1,464	-1,716	-2,175	-1,205	-1,286	-1,444	7.99%
YoY %	-10.66%	14.69%	21.10%	-80.50%	6.30%	10.94%	-	-
Horiz. %	112.19%	101.39%	118.84%	150.62%	83.45%	89.06%	100.00%	-
NP	5,241	3,966	5,176	8,775	7,029	6,414	7,492	-21.24%
YoY %	32.15%	-23.38%	-41.01%	24.84%	9.59%	-14.39%	-	-
Horiz. %	69.95%	52.94%	69.09%	117.12%	93.82%	85.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,241	3,966	5,176	8,775	7,029	6,414	7,492	-21.24%
YoY %	32.15%	-23.38%	-41.01%	24.84%	9.59%	-14.39%	-	-
Horiz. %	69.95%	52.94%	69.09%	117.12%	93.82%	85.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.61%	26.96%	24.90%	19.86%	14.63%	16.70%	16.16%	-
YoY %	-12.43%	8.27%	25.38%	35.75%	-12.40%	3.34%	-	-
Horiz. %	146.10%	166.83%	154.08%	122.90%	90.53%	103.34%	100.00%	-
Total Cost	21,708	22,624	23,592	17,912	19,508	20,546	21,776	-0.20%
YoY %	-4.05%	-4.10%	31.71%	-8.18%	-5.05%	-5.65%	-	-
Horiz. %	99.69%	103.89%	108.34%	82.26%	89.58%	94.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,483	129,935	130,571	128,655	119,374	117,944	117,874	7.57%
YoY %	1.19%	-0.49%	1.49%	7.77%	1.21%	0.06%	-	-
Horiz. %	111.55%	110.23%	110.77%	109.15%	101.27%	100.06%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Dividend
Div	1,586	2,389	4,784	3,600	4,834	2,432	4,867	-52.74%
YoY %	-33.61%	-50.06%	32.89%	-25.53%	98.77%	-50.03%	-	-
Horiz. %	32.59%	49.09%	98.29%	73.97%	99.32%	49.97%	100.00%	-
Div Payout %	30.27%	60.25%	92.43%	41.03%	68.78%	37.93%	64.97%	-
YoY %	-49.76%	-34.82%	125.27%	-40.35%	81.33%	-41.62%	-	-
Horiz. %	46.59%	92.74%	142.27%	63.15%	105.86%	58.38%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Equity
Net Worth	131,483	129,935	130,571	128,655	119,374	117,944	117,874	7.57%
YoY %	1.19%	-0.49%	1.49%	7.77%	1.21%	0.06%	-	-
Horiz. %	111.55%	110.23%	110.77%	109.15%	101.27%	100.06%	100.00%	-
NOSH	121,836	121,836	121,836	121,836	121,836	121,836	121,836	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%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Ratio Analysis
NP Margin	19.45%	14.92%	17.99%	32.88%	26.49%	23.79%	25.60%	-
YoY %	30.36%	-17.07%	-45.29%	24.12%	11.35%	-7.07%	-	-
Horiz. %	75.98%	58.28%	70.27%	128.44%	103.48%	92.93%	100.00%	-
ROE	3.99%	3.05%	3.96%	6.82%	5.89%	5.44%	6.36%	-
YoY %	30.82%	-22.98%	-41.94%	15.79%	8.27%	-14.47%	-	-
Horiz. %	62.74%	47.96%	62.26%	107.23%	92.61%	85.53%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Per Share
RPS	22.65	22.26	24.05	22.24	21.96	22.17	24.05	-3.93%
YoY %	1.75%	-7.44%	8.14%	1.28%	-0.95%	-7.82%	-	-
Horiz. %	94.18%	92.56%	100.00%	92.47%	91.31%	92.18%	100.00%	-
EPS	4.39	3.32	4.24	7.25	5.79	5.28	6.16	-20.26%
YoY %	32.23%	-21.70%	-41.52%	25.22%	9.66%	-14.29%	-	-
Horiz. %	71.27%	53.90%	68.83%	117.69%	93.99%	85.71%	100.00%	-
DPS	1.33	2.00	4.00	3.00	4.00	2.00	4.00	-52.10%
YoY %	-33.50%	-50.00%	33.33%	-25.00%	100.00%	-50.00%	-	-
Horiz. %	33.25%	50.00%	100.00%	75.00%	100.00%	50.00%	100.00%	-
NAPS	1.105	1.0876	1.0917	1.072	0.9877	0.9697	0.9687	9.19%
YoY %	1.60%	-0.38%	1.84%	8.53%	1.86%	0.10%	-	-
Horiz. %	114.07%	112.27%	112.70%	110.66%	101.96%	100.10%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	22.12	21.82	23.61	21.90	21.78	22.13	24.02	-5.35%
YoY %	1.37%	-7.58%	7.81%	0.55%	-1.58%	-7.87%	-	-
Horiz. %	92.09%	90.84%	98.29%	91.17%	90.67%	92.13%	100.00%	-
EPS	4.30	3.26	4.25	7.20	5.77	5.26	6.15	-21.27%
YoY %	31.90%	-23.29%	-40.97%	24.78%	9.70%	-14.47%	-	-
Horiz. %	69.92%	53.01%	69.11%	117.07%	93.82%	85.53%	100.00%	-
DPS	1.30	1.96	3.93	2.96	3.97	2.00	3.99	-52.74%
YoY %	-33.67%	-50.13%	32.77%	-25.44%	98.50%	-49.87%	-	-
Horiz. %	32.58%	49.12%	98.50%	74.19%	99.50%	50.13%	100.00%	-
NAPS	1.0792	1.0665	1.0717	1.056	0.9798	0.9681	0.9675	7.57%
YoY %	1.19%	-0.49%	1.49%	7.78%	1.21%	0.06%	-	-
Horiz. %	111.55%	110.23%	110.77%	109.15%	101.27%	100.06%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/23	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	-
Price	0.885	0.93	1.15	0.89	0.925	0.995	1.17	-
P/RPS	3.91	4.18	4.78	4.00	4.21	4.49	4.86	-13.53%
YoY %	-6.46%	-12.55%	19.50%	-4.99%	-6.24%	-7.61%	-	-
Horiz. %	80.45%	86.01%	98.35%	82.30%	86.63%	92.39%	100.00%	-
P/EPS	20.09	28.01	26.57	12.17	15.90	18.87	19.00	3.79%
YoY %	-28.28%	5.42%	118.32%	-23.46%	-15.74%	-0.68%	-	-
Horiz. %	105.74%	147.42%	139.84%	64.05%	83.68%	99.32%	100.00%	-
EY	4.98	3.57	3.76	8.22	6.29	5.30	5.26	-3.59%
YoY %	39.50%	-5.05%	-54.26%	30.68%	18.68%	0.76%	-	-
Horiz. %	94.68%	67.87%	71.48%	156.27%	119.58%	100.76%	100.00%	-
DY	1.51	2.15	3.48	3.37	4.32	2.01	3.42	-42.10%
YoY %	-29.77%	-38.22%	3.26%	-21.99%	114.93%	-41.23%	-	-
Horiz. %	44.15%	62.87%	101.75%	98.54%	126.32%	58.77%	100.00%	-
P/NAPS	0.80	0.86	1.05	0.83	0.94	1.03	1.21	-24.16%
YoY %	-6.98%	-18.10%	26.51%	-11.70%	-8.74%	-14.88%	-	-
Horiz. %	66.12%	71.07%	86.78%	68.60%	77.69%	85.12%	100.00%	-

	31/07/23	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	CAGR
Price Multiplier on Announcement Date
Date	25/09/23	26/06/23	27/03/23	22/12/22	26/09/22	28/06/22	28/03/22	-
Price	0.87	0.88	0.94	0.90	0.98	0.89	1.10	-
P/RPS	3.84	3.95	3.91	4.05	4.46	4.02	4.57	-10.98%
YoY %	-2.78%	1.02%	-3.46%	-9.19%	10.95%	-12.04%	-	-
Horiz. %	84.03%	86.43%	85.56%	88.62%	97.59%	87.96%	100.00%	-
P/EPS	19.75	26.51	21.72	12.31	16.85	16.88	17.87	6.91%
YoY %	-25.50%	22.05%	76.44%	-26.94%	-0.18%	-5.54%	-	-
Horiz. %	110.52%	148.35%	121.54%	68.89%	94.29%	94.46%	100.00%	-
EY	5.06	3.77	4.60	8.12	5.93	5.93	5.60	-6.55%
YoY %	34.22%	-18.04%	-43.35%	36.93%	0.00%	5.89%	-	-
Horiz. %	90.36%	67.32%	82.14%	145.00%	105.89%	105.89%	100.00%	-
DY	1.53	2.27	4.26	3.33	4.08	2.25	3.64	-43.97%
YoY %	-32.60%	-46.71%	27.93%	-18.38%	81.33%	-38.19%	-	-
Horiz. %	42.03%	62.36%	117.03%	91.48%	112.09%	61.81%	100.00%	-
P/NAPS	0.79	0.81	0.86	0.84	0.99	0.92	1.14	-21.74%
YoY %	-2.47%	-5.81%	2.38%	-15.15%	7.61%	-19.30%	-	-
Horiz. %	69.30%	71.05%	75.44%	73.68%	86.84%	80.70%	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