[HIGH5] QoQ Annualized Quarter Result on 30-Apr-2009 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
30-Apr-2009 [#2]
Profit Trend
QoQ- 138.94%
YoY- 102.93%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 594,184 588,891 592,930 610,308 636,580 638,564 635,088 -4.32%
PBT 3,148 1,448 1,114 1,000 412 -22,493 -30,081 -
Tax 0 -15 -14 -10 0 1,239 1,652 -
NP 3,148 1,433 1,100 990 412 -21,254 -28,429 -
-
NP to SH 3,152 1,439 1,104 994 416 -21,188 -28,344 -
-
Tax Rate 0.00% 1.04% 1.26% 1.00% 0.00% - - -
Total Cost 591,036 587,458 591,830 609,318 636,168 659,818 663,517 -7.40%
-
Net Worth 157,599 140,771 143,307 139,781 155,999 129,722 125,869 16.12%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 157,599 140,771 143,307 139,781 155,999 129,722 125,869 16.12%
NOSH 328,333 312,826 318,461 310,625 346,666 288,272 279,710 11.24%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 0.53% 0.24% 0.19% 0.16% 0.06% -3.33% -4.48% -
ROE 2.00% 1.02% 0.77% 0.71% 0.27% -16.33% -22.52% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 180.97 188.25 186.19 196.48 183.63 221.51 227.05 -13.99%
EPS 0.96 0.46 0.35 0.32 0.12 -7.35 -10.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.45 0.45 0.45 0.45 0.45 4.38%
Adjusted Per Share Value based on latest NOSH - 327,500
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 145.15 143.86 144.84 149.09 155.51 155.99 155.14 -4.32%
EPS 0.77 0.35 0.27 0.24 0.10 -5.18 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.385 0.3439 0.3501 0.3415 0.3811 0.3169 0.3075 16.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.77 0.69 0.76 0.75 0.98 0.74 0.84 -
P/RPS 0.43 0.37 0.41 0.38 0.53 0.33 0.37 10.50%
P/EPS 80.21 150.00 219.23 234.37 816.67 -10.07 -8.29 -
EY 1.25 0.67 0.46 0.43 0.12 -9.93 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.53 1.69 1.67 2.18 1.64 1.87 -9.84%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 30/12/09 18/09/09 26/06/09 27/03/09 26/12/08 26/09/08 -
Price 0.72 0.76 0.68 0.79 1.00 0.98 0.82 -
P/RPS 0.40 0.40 0.37 0.40 0.54 0.44 0.36 7.25%
P/EPS 75.00 165.22 196.15 246.88 833.33 -13.33 -8.09 -
EY 1.33 0.61 0.51 0.41 0.12 -7.50 -12.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.69 1.51 1.76 2.22 2.18 1.82 -12.06%

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