[HIGHTEC] QoQ Cumulative Quarter Result on 31-Jul-2022 [#3]

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Cumulative Result
Revenue	13,295	7,192	26,687	19,903	13,480	7,317	21,900	-28.36%
YoY %	84.86%	-73.05%	34.09%	47.65%	84.23%	-66.59%	-	-
Horiz. %	60.71%	32.84%	121.86%	90.88%	61.55%	33.41%	100.00%	-
PBT	2,715	1,723	10,950	6,176	3,850	2,234	19,977	-73.66%
YoY %	57.57%	-84.26%	77.30%	60.42%	72.34%	-88.82%	-	-
Horiz. %	13.59%	8.62%	54.81%	30.92%	19.27%	11.18%	100.00%	-
Tax	-732	-429	-2,175	-904	-643	-361	-1,227	-29.19%
YoY %	-70.63%	80.28%	-140.60%	-40.59%	-78.12%	70.58%	-	-
Horiz. %	59.66%	34.96%	177.26%	73.68%	52.40%	29.42%	100.00%	-
NP	1,983	1,294	8,775	5,272	3,207	1,873	18,750	-77.72%
YoY %	53.25%	-85.25%	66.45%	64.39%	71.22%	-90.01%	-	-
Horiz. %	10.58%	6.90%	46.80%	28.12%	17.10%	9.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,983	1,294	8,775	5,272	3,207	1,873	18,750	-77.72%
YoY %	53.25%	-85.25%	66.45%	64.39%	71.22%	-90.01%	-	-
Horiz. %	10.58%	6.90%	46.80%	28.12%	17.10%	9.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.96%	24.90%	19.86%	14.64%	16.70%	16.16%	6.14%	-
YoY %	8.27%	25.38%	35.66%	-12.34%	3.34%	163.19%	-	-
Horiz. %	439.09%	405.54%	323.45%	238.44%	271.99%	263.19%	100.00%	-
Total Cost	11,312	5,898	17,912	14,631	10,273	5,444	3,150	135.05%
YoY %	91.79%	-67.07%	22.42%	42.42%	88.70%	72.83%	-	-
Horiz. %	359.11%	187.24%	568.63%	464.48%	326.13%	172.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,935	130,571	128,655	119,374	117,944	117,874	115,630	8.10%
YoY %	-0.49%	1.49%	7.77%	1.21%	0.06%	1.94%	-	-
Horiz. %	112.37%	112.92%	111.26%	103.24%	102.00%	101.94%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Dividend
Div	1,194	1,196	3,600	3,625	1,216	1,216	4,232	-57.08%
YoY %	-0.17%	-66.78%	-0.69%	198.11%	0.00%	-71.27%	-	-
Horiz. %	28.21%	28.26%	85.07%	85.66%	28.73%	28.73%	100.00%	-
Div Payout %	60.25%	92.43%	41.03%	68.78%	37.93%	64.97%	22.57%	-
YoY %	-34.82%	125.27%	-40.35%	81.33%	-41.62%	187.86%	-	-
Horiz. %	266.95%	409.53%	181.79%	304.74%	168.05%	287.86%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Equity
Net Worth	129,935	130,571	128,655	119,374	117,944	117,874	115,630	8.10%
YoY %	-0.49%	1.49%	7.77%	1.21%	0.06%	1.94%	-	-
Horiz. %	112.37%	112.92%	111.26%	103.24%	102.00%	101.94%	100.00%	-
NOSH	121,836	121,836	121,836	121,836	121,836	121,836	121,836	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Ratio Analysis
NP Margin	14.92%	17.99%	32.88%	26.49%	23.79%	25.60%	85.62%	-
YoY %	-17.07%	-45.29%	24.12%	11.35%	-7.07%	-70.10%	-	-
Horiz. %	17.43%	21.01%	38.40%	30.94%	27.79%	29.90%	100.00%	-
ROE	1.53%	0.99%	6.82%	4.42%	2.72%	1.59%	16.22%	-
YoY %	54.55%	-85.48%	54.30%	62.50%	71.07%	-90.20%	-	-
Horiz. %	9.43%	6.10%	42.05%	27.25%	16.77%	9.80%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Per Share
RPS	11.13	6.01	22.24	16.47	11.08	6.01	18.11	-27.77%
YoY %	85.19%	-72.98%	35.03%	48.65%	84.36%	-66.81%	-	-
Horiz. %	61.46%	33.19%	122.81%	90.94%	61.18%	33.19%	100.00%	-
EPS	1.66	1.06	7.25	4.34	2.64	1.54	16.40	-78.37%
YoY %	56.60%	-85.38%	67.05%	64.39%	71.43%	-90.61%	-	-
Horiz. %	10.12%	6.46%	44.21%	26.46%	16.10%	9.39%	100.00%	-
DPS	1.00	1.00	3.00	3.00	1.00	1.00	3.50	-56.71%
YoY %	0.00%	-66.67%	0.00%	200.00%	0.00%	-71.43%	-	-
Horiz. %	28.57%	28.57%	85.71%	85.71%	28.57%	28.57%	100.00%	-
NAPS	1.0876	1.0917	1.072	0.9877	0.9697	0.9687	0.9562	8.98%
YoY %	-0.38%	1.84%	8.53%	1.86%	0.10%	1.31%	-	-
Horiz. %	113.74%	114.17%	112.11%	103.29%	101.41%	101.31%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	10.91	5.90	21.90	16.34	11.06	6.01	17.97	-28.36%
YoY %	84.92%	-73.06%	34.03%	47.74%	84.03%	-66.56%	-	-
Horiz. %	60.71%	32.83%	121.87%	90.93%	61.55%	33.44%	100.00%	-
EPS	1.63	1.06	7.20	4.33	2.63	1.54	15.39	-77.70%
YoY %	53.77%	-85.28%	66.28%	64.64%	70.78%	-89.99%	-	-
Horiz. %	10.59%	6.89%	46.78%	28.14%	17.09%	10.01%	100.00%	-
DPS	0.98	0.98	2.96	2.98	1.00	1.00	3.47	-57.05%
YoY %	0.00%	-66.89%	-0.67%	198.00%	0.00%	-71.18%	-	-
Horiz. %	28.24%	28.24%	85.30%	85.88%	28.82%	28.82%	100.00%	-
NAPS	1.0665	1.0717	1.056	0.9798	0.9681	0.9675	0.9491	8.10%
YoY %	-0.49%	1.49%	7.78%	1.21%	0.06%	1.94%	-	-
Horiz. %	112.37%	112.92%	111.26%	103.23%	102.00%	101.94%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/23	31/01/23	31/10/22	29/07/22	29/04/22	31/01/22	29/10/21	-
Price	0.93	1.15	0.89	0.925	0.995	1.17	1.91	-
P/RPS	8.36	19.12	4.00	5.62	8.98	19.46	10.55	-14.40%
YoY %	-56.28%	378.00%	-28.83%	-37.42%	-53.85%	84.45%	-	-
Horiz. %	79.24%	181.23%	37.91%	53.27%	85.12%	184.45%	100.00%	-
P/EPS	56.03	106.29	12.17	21.21	37.74	76.01	12.32	175.26%
YoY %	-47.29%	773.38%	-42.62%	-43.80%	-50.35%	516.96%	-	-
Horiz. %	454.79%	862.74%	98.78%	172.16%	306.33%	616.96%	100.00%	-
EY	1.78	0.94	8.22	4.72	2.65	1.32	8.12	-63.74%
YoY %	89.36%	-88.56%	74.15%	78.11%	100.76%	-83.74%	-	-
Horiz. %	21.92%	11.58%	101.23%	58.13%	32.64%	16.26%	100.00%	-
DY	1.08	0.87	3.37	3.24	1.01	0.85	1.83	-29.70%
YoY %	24.14%	-74.18%	4.01%	220.79%	18.82%	-53.55%	-	-
Horiz. %	59.02%	47.54%	184.15%	177.05%	55.19%	46.45%	100.00%	-
P/NAPS	0.86	1.05	0.83	0.94	1.03	1.21	2.00	-43.11%
YoY %	-18.10%	26.51%	-11.70%	-8.74%	-14.88%	-39.50%	-	-
Horiz. %	43.00%	52.50%	41.50%	47.00%	51.50%	60.50%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Price Multiplier on Announcement Date
Date	26/06/23	27/03/23	22/12/22	26/09/22	28/06/22	28/03/22	29/12/21	-
Price	0.88	0.94	0.90	0.98	0.89	1.10	1.33	-
P/RPS	7.91	15.63	4.05	5.95	8.03	18.29	7.34	5.12%
YoY %	-49.39%	285.93%	-31.93%	-25.90%	-56.10%	149.18%	-	-
Horiz. %	107.77%	212.94%	55.18%	81.06%	109.40%	249.18%	100.00%	-
P/EPS	53.02	86.88	12.31	22.47	33.75	71.46	8.58	237.87%
YoY %	-38.97%	605.77%	-45.22%	-33.42%	-52.77%	732.87%	-	-
Horiz. %	617.95%	1,012.59%	143.47%	261.89%	393.36%	832.87%	100.00%	-
EY	1.89	1.15	8.12	4.45	2.96	1.40	11.66	-70.37%
YoY %	64.35%	-85.84%	82.47%	50.34%	111.43%	-87.99%	-	-
Horiz. %	16.21%	9.86%	69.64%	38.16%	25.39%	12.01%	100.00%	-
DY	1.14	1.06	3.33	3.06	1.12	0.91	2.63	-42.81%
YoY %	7.55%	-68.17%	8.82%	173.21%	23.08%	-65.40%	-	-
Horiz. %	43.35%	40.30%	126.62%	116.35%	42.59%	34.60%	100.00%	-
P/NAPS	0.81	0.86	0.84	0.99	0.92	1.14	1.39	-30.30%
YoY %	-5.81%	2.38%	-15.15%	7.61%	-19.30%	-17.99%	-	-
Horiz. %	58.27%	61.87%	60.43%	71.22%	66.19%	82.01%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos