[HIGH5] QoQ Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 101.96%
YoY- 101.23%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 588,891 592,930 610,308 636,580 638,564 635,088 629,874 -4.37%
PBT 1,448 1,114 1,000 412 -22,493 -30,081 -34,000 -
Tax -15 -14 -10 0 1,239 1,652 0 -
NP 1,433 1,100 990 412 -21,254 -28,429 -34,000 -
-
NP to SH 1,439 1,104 994 416 -21,188 -28,344 -33,888 -
-
Tax Rate 1.04% 1.26% 1.00% 0.00% - - - -
Total Cost 587,458 591,830 609,318 636,168 659,818 663,517 663,874 -7.80%
-
Net Worth 140,771 143,307 139,781 155,999 129,722 125,869 123,467 9.11%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 140,771 143,307 139,781 155,999 129,722 125,869 123,467 9.11%
NOSH 312,826 318,461 310,625 346,666 288,272 279,710 262,697 12.31%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 0.24% 0.19% 0.16% 0.06% -3.33% -4.48% -5.40% -
ROE 1.02% 0.77% 0.71% 0.27% -16.33% -22.52% -27.45% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 188.25 186.19 196.48 183.63 221.51 227.05 239.77 -14.85%
EPS 0.46 0.35 0.32 0.12 -7.35 -10.13 -12.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.45 0.45 0.45 0.45 0.47 -2.84%
Adjusted Per Share Value based on latest NOSH - 346,666
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 143.86 144.84 149.09 155.51 155.99 155.14 153.87 -4.37%
EPS 0.35 0.27 0.24 0.10 -5.18 -6.92 -8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3439 0.3501 0.3415 0.3811 0.3169 0.3075 0.3016 9.11%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.69 0.76 0.75 0.98 0.74 0.84 0.80 -
P/RPS 0.37 0.41 0.38 0.53 0.33 0.37 0.33 7.90%
P/EPS 150.00 219.23 234.37 816.67 -10.07 -8.29 -6.20 -
EY 0.67 0.46 0.43 0.12 -9.93 -12.06 -16.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.69 1.67 2.18 1.64 1.87 1.70 -6.76%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 18/09/09 26/06/09 27/03/09 26/12/08 26/09/08 27/06/08 -
Price 0.76 0.68 0.79 1.00 0.98 0.82 0.82 -
P/RPS 0.40 0.37 0.40 0.54 0.44 0.36 0.34 11.41%
P/EPS 165.22 196.15 246.88 833.33 -13.33 -8.09 -6.36 -
EY 0.61 0.51 0.41 0.12 -7.50 -12.36 -15.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.51 1.76 2.22 2.18 1.82 1.74 -1.91%

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