[HIGH5] QoQ Annualized Quarter Result on 30-Apr-2003 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -11.26%
YoY- 16.39%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 50,464 50,664 46,329 46,692 48,556 45,065 41,004 14.79%
PBT 7,324 10,273 9,512 8,956 10,048 10,032 8,349 -8.34%
Tax -600 -214 -744 -820 -880 -840 -733 -12.46%
NP 6,724 10,059 8,768 8,136 9,168 9,192 7,616 -7.94%
-
NP to SH 6,724 10,059 8,768 8,136 9,168 9,192 7,616 -7.94%
-
Tax Rate 8.19% 2.08% 7.82% 9.16% 8.76% 8.37% 8.78% -
Total Cost 43,740 40,605 37,561 38,556 39,388 35,873 33,388 19.66%
-
Net Worth 76,335 73,643 69,684 67,266 65,714 46,046 38,193 58.46%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 1,600 - - - 721 838 -
Div Payout % - 15.92% - - - 7.85% 11.00% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 76,335 73,643 69,684 67,266 65,714 46,046 38,193 58.46%
NOSH 81,207 80,047 80,097 80,078 80,139 57,738 50,281 37.53%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 13.32% 19.85% 18.93% 17.42% 18.88% 20.40% 18.57% -
ROE 8.81% 13.66% 12.58% 12.10% 13.95% 19.96% 19.94% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 62.14 63.29 57.84 58.31 60.59 78.05 81.55 -16.53%
EPS 8.28 12.50 10.95 10.16 11.44 15.92 15.15 -33.07%
DPS 0.00 2.00 0.00 0.00 0.00 1.25 1.67 -
NAPS 0.94 0.92 0.87 0.84 0.82 0.7975 0.7596 15.21%
Adjusted Per Share Value based on latest NOSH - 79,999
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 12.33 12.38 11.32 11.41 11.86 11.01 10.02 14.78%
EPS 1.64 2.46 2.14 1.99 2.24 2.25 1.86 -8.02%
DPS 0.00 0.39 0.00 0.00 0.00 0.18 0.20 -
NAPS 0.1865 0.1799 0.1702 0.1643 0.1605 0.1125 0.0933 58.48%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.45 1.27 1.10 0.90 0.87 1.00 1.10 -
P/RPS 2.33 2.01 1.90 1.54 1.44 1.28 1.35 43.74%
P/EPS 17.51 10.11 10.05 8.86 7.60 6.28 7.26 79.55%
EY 5.71 9.89 9.95 11.29 13.15 15.92 13.77 -44.30%
DY 0.00 1.57 0.00 0.00 0.00 1.25 1.52 -
P/NAPS 1.54 1.38 1.26 1.07 1.06 1.25 1.45 4.08%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 23/12/02 31/10/02 -
Price 1.40 1.29 1.13 1.00 0.87 0.90 1.00 -
P/RPS 2.25 2.04 1.95 1.72 1.44 1.15 1.23 49.40%
P/EPS 16.91 10.27 10.32 9.84 7.60 5.65 6.60 86.91%
EY 5.91 9.74 9.69 10.16 13.15 17.69 15.15 -46.51%
DY 0.00 1.55 0.00 0.00 0.00 1.39 1.67 -
P/NAPS 1.49 1.40 1.30 1.19 1.06 1.13 1.32 8.38%

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