[HIGH5] QoQ Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 7.77%
YoY- 15.13%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 192,878 50,464 50,664 46,329 46,692 48,556 45,065 163.84%
PBT 13,034 7,324 10,273 9,512 8,956 10,048 10,032 19.08%
Tax -480 -600 -214 -744 -820 -880 -840 -31.16%
NP 12,554 6,724 10,059 8,768 8,136 9,168 9,192 23.12%
-
NP to SH 12,554 6,724 10,059 8,768 8,136 9,168 9,192 23.12%
-
Tax Rate 3.68% 8.19% 2.08% 7.82% 9.16% 8.76% 8.37% -
Total Cost 180,324 43,740 40,605 37,561 38,556 39,388 35,873 193.73%
-
Net Worth 60,203 76,335 73,643 69,684 67,266 65,714 46,046 19.58%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 1,600 - - - 721 -
Div Payout % - - 15.92% - - - 7.85% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 60,203 76,335 73,643 69,684 67,266 65,714 46,046 19.58%
NOSH 98,694 81,207 80,047 80,097 80,078 80,139 57,738 43.00%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.51% 13.32% 19.85% 18.93% 17.42% 18.88% 20.40% -
ROE 20.85% 8.81% 13.66% 12.58% 12.10% 13.95% 19.96% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 195.43 62.14 63.29 57.84 58.31 60.59 78.05 84.49%
EPS 12.72 8.28 12.50 10.95 10.16 11.44 15.92 -13.90%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.25 -
NAPS 0.61 0.94 0.92 0.87 0.84 0.82 0.7975 -16.37%
Adjusted Per Share Value based on latest NOSH - 80,127
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 47.12 12.33 12.38 11.32 11.41 11.86 11.01 163.83%
EPS 3.07 1.64 2.46 2.14 1.99 2.24 2.25 23.04%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.18 -
NAPS 0.1471 0.1865 0.1799 0.1702 0.1643 0.1605 0.1125 19.59%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.32 1.45 1.27 1.10 0.90 0.87 1.00 -
P/RPS 0.68 2.33 2.01 1.90 1.54 1.44 1.28 -34.43%
P/EPS 10.38 17.51 10.11 10.05 8.86 7.60 6.28 39.83%
EY 9.64 5.71 9.89 9.95 11.29 13.15 15.92 -28.44%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.25 -
P/NAPS 2.16 1.54 1.38 1.26 1.07 1.06 1.25 44.04%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 23/12/02 -
Price 1.21 1.40 1.29 1.13 1.00 0.87 0.90 -
P/RPS 0.62 2.25 2.04 1.95 1.72 1.44 1.15 -33.78%
P/EPS 9.51 16.91 10.27 10.32 9.84 7.60 5.65 41.54%
EY 10.51 5.91 9.74 9.69 10.16 13.15 17.69 -29.35%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.39 -
P/NAPS 1.98 1.49 1.40 1.30 1.19 1.06 1.13 45.39%

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