[HIGHTEC] QoQ Cumulative Quarter Result on 31-Jul-2023 [#3]

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Cumulative Result
Revenue	10,449	5,243	27,237	20,212	13,295	7,192	26,687	-46.51%
YoY %	99.29%	-80.75%	34.76%	52.03%	84.86%	-73.05%	-	-
Horiz. %	39.15%	19.65%	102.06%	75.74%	49.82%	26.95%	100.00%	-
PBT	1,029	520	12,476	5,146	2,715	1,723	10,950	-79.36%
YoY %	97.88%	-95.83%	142.44%	89.54%	57.57%	-84.26%	-	-
Horiz. %	9.40%	4.75%	113.94%	47.00%	24.79%	15.74%	100.00%	-
Tax	-745	-321	-2,337	-1,215	-732	-429	-2,175	-51.07%
YoY %	-132.09%	86.26%	-92.35%	-65.98%	-70.63%	80.28%	-	-
Horiz. %	34.25%	14.76%	107.45%	55.86%	33.66%	19.72%	100.00%	-
NP	284	199	10,139	3,931	1,983	1,294	8,775	-89.86%
YoY %	42.71%	-98.04%	157.92%	98.23%	53.25%	-85.25%	-	-
Horiz. %	3.24%	2.27%	115.54%	44.80%	22.60%	14.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	284	199	10,139	3,931	1,983	1,294	8,775	-89.86%
YoY %	42.71%	-98.04%	157.92%	98.23%	53.25%	-85.25%	-	-
Horiz. %	3.24%	2.27%	115.54%	44.80%	22.60%	14.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.40%	61.73%	18.73%	23.61%	26.96%	24.90%	19.86%	-
YoY %	17.28%	229.58%	-20.67%	-12.43%	8.27%	25.38%	-	-
Horiz. %	364.55%	310.83%	94.31%	118.88%	135.75%	125.38%	100.00%	-
Total Cost	10,165	5,044	17,098	16,281	11,312	5,898	17,912	-31.47%
YoY %	101.53%	-70.50%	5.02%	43.93%	91.79%	-67.07%	-	-
Horiz. %	56.75%	28.16%	95.46%	90.89%	63.15%	32.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,599	135,698	135,913	131,483	129,935	130,571	128,655	3.05%
YoY %	-0.81%	-0.16%	3.37%	1.19%	-0.49%	1.49%	-	-
Horiz. %	104.62%	105.47%	105.64%	102.20%	100.99%	101.49%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Dividend
Div	1,180	1,180	3,553	1,189	1,194	1,196	3,600	-52.49%
YoY %	0.00%	-66.79%	198.82%	-0.42%	-0.17%	-66.78%	-	-
Horiz. %	32.78%	32.78%	98.69%	33.03%	33.17%	33.22%	100.00%	-
Div Payout %	415.52%	593.01%	35.05%	30.27%	60.25%	92.43%	41.03%	-
YoY %	-29.93%	1,591.90%	15.79%	-49.76%	-34.82%	125.27%	-	-
Horiz. %	1,012.72%	1,445.31%	85.43%	73.78%	146.84%	225.27%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Equity
Net Worth	134,599	135,698	135,913	131,483	129,935	130,571	128,655	3.05%
YoY %	-0.81%	-0.16%	3.37%	1.19%	-0.49%	1.49%	-	-
Horiz. %	104.62%	105.47%	105.64%	102.20%	100.99%	101.49%	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%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Ratio Analysis
NP Margin	2.72%	3.80%	37.23%	19.45%	14.92%	17.99%	32.88%	-
YoY %	-28.42%	-89.79%	91.41%	30.36%	-17.07%	-45.29%	-	-
Horiz. %	8.27%	11.56%	113.23%	59.15%	45.38%	54.71%	100.00%	-
ROE	0.21%	0.15%	7.46%	2.99%	1.53%	0.99%	6.82%	-
YoY %	40.00%	-97.99%	149.50%	95.42%	54.55%	-85.48%	-	-
Horiz. %	3.08%	2.20%	109.38%	43.84%	22.43%	14.52%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Per Share
RPS	8.85	4.44	23.00	16.99	11.13	6.01	22.24	-45.92%
YoY %	99.32%	-80.70%	35.37%	52.65%	85.19%	-72.98%	-	-
Horiz. %	39.79%	19.96%	103.42%	76.39%	50.04%	27.02%	100.00%	-
EPS	0.24	0.17	8.51	3.29	1.66	1.06	7.25	-89.71%
YoY %	41.18%	-98.00%	158.66%	98.19%	56.60%	-85.38%	-	-
Horiz. %	3.31%	2.34%	117.38%	45.38%	22.90%	14.62%	100.00%	-
DPS	1.00	1.00	3.00	1.00	1.00	1.00	3.00	-51.95%
YoY %	0.00%	-66.67%	200.00%	0.00%	0.00%	-66.67%	-	-
Horiz. %	33.33%	33.33%	100.00%	33.33%	33.33%	33.33%	100.00%	-
NAPS	1.1406	1.1499	1.1475	1.105	1.0876	1.0917	1.072	4.22%
YoY %	-0.81%	0.21%	3.85%	1.60%	-0.38%	1.84%	-	-
Horiz. %	106.40%	107.27%	107.04%	103.08%	101.46%	101.84%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	8.58	4.30	22.36	16.59	10.91	5.90	21.90	-46.48%
YoY %	99.53%	-80.77%	34.78%	52.06%	84.92%	-73.06%	-	-
Horiz. %	39.18%	19.63%	102.10%	75.75%	49.82%	26.94%	100.00%	-
EPS	0.23	0.16	8.32	3.23	1.63	1.06	7.20	-89.95%
YoY %	43.75%	-98.08%	157.59%	98.16%	53.77%	-85.28%	-	-
Horiz. %	3.19%	2.22%	115.56%	44.86%	22.64%	14.72%	100.00%	-
DPS	0.97	0.97	2.92	0.98	0.98	0.98	2.96	-52.50%
YoY %	0.00%	-66.78%	197.96%	0.00%	0.00%	-66.89%	-	-
Horiz. %	32.77%	32.77%	98.65%	33.11%	33.11%	33.11%	100.00%	-
NAPS	1.1048	1.1138	1.1155	1.0792	1.0665	1.0717	1.056	3.06%
YoY %	-0.81%	-0.15%	3.36%	1.19%	-0.49%	1.49%	-	-
Horiz. %	104.62%	105.47%	105.63%	102.20%	100.99%	101.49%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/24	31/01/24	31/10/23	31/07/23	28/04/23	31/01/23	31/10/22	-
Price	0.865	0.885	0.86	0.885	0.93	1.15	0.89	-
P/RPS	9.77	19.92	3.74	5.21	8.36	19.12	4.00	81.46%
YoY %	-50.95%	432.62%	-28.21%	-37.68%	-56.28%	378.00%	-	-
Horiz. %	244.25%	498.00%	93.50%	130.25%	209.00%	478.00%	100.00%	-
P/EPS	359.43	524.81	10.05	26.79	56.03	106.29	12.17	857.44%
YoY %	-31.51%	5,121.99%	-62.49%	-52.19%	-47.29%	773.38%	-	-
Horiz. %	2,953.41%	4,312.33%	82.58%	220.13%	460.39%	873.38%	100.00%	-
EY	0.28	0.19	9.95	3.73	1.78	0.94	8.22	-89.51%
YoY %	47.37%	-98.09%	166.76%	109.55%	89.36%	-88.56%	-	-
Horiz. %	3.41%	2.31%	121.05%	45.38%	21.65%	11.44%	100.00%	-
DY	1.16	1.13	3.49	1.13	1.08	0.87	3.37	-50.91%
YoY %	2.65%	-67.62%	208.85%	4.63%	24.14%	-74.18%	-	-
Horiz. %	34.42%	33.53%	103.56%	33.53%	32.05%	25.82%	100.00%	-
P/NAPS	0.76	0.77	0.75	0.80	0.86	1.05	0.83	-5.70%
YoY %	-1.30%	2.67%	-6.25%	-6.98%	-18.10%	26.51%	-	-
Horiz. %	91.57%	92.77%	90.36%	96.39%	103.61%	126.51%	100.00%	-

	30/04/24	31/01/24	31/10/23	31/07/23	30/04/23	31/01/23	31/10/22	CAGR
Price Multiplier on Announcement Date
Date	27/06/24	19/03/24	29/12/23	25/09/23	26/06/23	27/03/23	22/12/22	-
Price	0.845	0.91	0.87	0.87	0.88	0.94	0.90	-
P/RPS	9.54	20.48	3.78	5.12	7.91	15.63	4.05	77.12%
YoY %	-53.42%	441.80%	-26.17%	-35.27%	-49.39%	285.93%	-	-
Horiz. %	235.56%	505.68%	93.33%	126.42%	195.31%	385.93%	100.00%	-
P/EPS	351.12	539.64	10.16	26.33	53.02	86.88	12.31	835.44%
YoY %	-34.93%	5,211.42%	-61.41%	-50.34%	-38.97%	605.77%	-	-
Horiz. %	2,852.32%	4,383.75%	82.53%	213.89%	430.71%	705.77%	100.00%	-
EY	0.28	0.19	9.84	3.80	1.89	1.15	8.12	-89.42%
YoY %	47.37%	-98.07%	158.95%	101.06%	64.35%	-85.84%	-	-
Horiz. %	3.45%	2.34%	121.18%	46.80%	23.28%	14.16%	100.00%	-
DY	1.18	1.10	3.45	1.15	1.14	1.06	3.33	-49.95%
YoY %	7.27%	-68.12%	200.00%	0.88%	7.55%	-68.17%	-	-
Horiz. %	35.44%	33.03%	103.60%	34.53%	34.23%	31.83%	100.00%	-
P/NAPS	0.74	0.79	0.76	0.79	0.81	0.86	0.84	-8.11%
YoY %	-6.33%	3.95%	-3.80%	-2.47%	-5.81%	2.38%	-	-
Horiz. %	88.10%	94.05%	90.48%	94.05%	96.43%	102.38%	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