[HIGH5] QoQ Annualized Quarter Result on 31-Oct-2005 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 8.58%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 597,160 538,288 565,432 484,712 466,592 485,040 504,176 11.97%
PBT 4,250 4,846 4,852 17,656 20,936 19,770 15,260 -57.45%
Tax -360 -360 -360 4,495 -536 -360 -360 0.00%
NP 3,890 4,486 4,492 22,151 20,400 19,410 14,900 -59.25%
-
NP to SH 3,890 4,486 4,492 22,151 20,400 19,410 14,900 -59.25%
-
Tax Rate 8.47% 7.43% 7.42% -25.46% 2.56% 1.82% 2.36% -
Total Cost 593,269 533,802 560,940 462,561 446,192 465,630 489,276 13.75%
-
Net Worth 170,041 171,893 177,984 146,723 108,146 98,503 77,899 68.51%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 170,041 171,893 177,984 146,723 108,146 98,503 77,899 68.51%
NOSH 209,928 209,626 211,886 185,726 177,288 161,480 141,634 30.09%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.65% 0.83% 0.79% 4.57% 4.37% 4.00% 2.96% -
ROE 2.29% 2.61% 2.52% 15.10% 18.86% 19.70% 19.13% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 284.46 256.78 266.86 260.98 263.18 300.37 355.97 -13.92%
EPS 1.85 2.14 2.12 11.93 11.51 12.02 10.52 -68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.84 0.79 0.61 0.61 0.55 29.53%
Adjusted Per Share Value based on latest NOSH - 210,561
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 145.88 131.49 138.13 118.41 113.98 118.49 123.16 11.98%
EPS 0.95 1.10 1.10 5.41 4.98 4.74 3.64 -59.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4154 0.4199 0.4348 0.3584 0.2642 0.2406 0.1903 68.51%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.47 0.62 0.68 0.64 0.94 1.00 1.13 -
P/RPS 0.17 0.24 0.25 0.25 0.36 0.33 0.32 -34.48%
P/EPS 25.36 28.97 32.08 5.37 8.17 8.32 10.74 77.60%
EY 3.94 3.45 3.12 18.64 12.24 12.02 9.31 -43.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.81 0.81 1.54 1.64 2.05 -57.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 -
Price 0.41 0.52 0.68 0.62 0.80 0.93 1.05 -
P/RPS 0.14 0.20 0.25 0.24 0.30 0.31 0.29 -38.54%
P/EPS 22.12 24.30 32.08 5.20 6.95 7.74 9.98 70.24%
EY 4.52 4.12 3.12 19.24 14.38 12.92 10.02 -41.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.81 0.78 1.31 1.52 1.91 -58.63%

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