[HIGHTEC] QoQ Cumulative Quarter Result on 31-Oct-2020 [#4]

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Cumulative Result
Revenue	15,938	11,231	5,694	18,507	13,148	8,340	5,132	113.00%
YoY %	41.91%	97.24%	-69.23%	40.76%	57.65%	62.51%	-	-
Horiz. %	310.56%	218.84%	110.95%	360.62%	256.20%	162.51%	100.00%	-
PBT	13,883	5,025	2,119	2,702	1,426	-6	479	845.48%
YoY %	176.28%	137.14%	-21.58%	89.48%	23,866.67%	-101.25%	-	-
Horiz. %	2,898.33%	1,049.06%	442.38%	564.09%	297.70%	-1.25%	100.00%	-
Tax	-981	-653	-403	-275	-313	-328	-157	239.62%
YoY %	-50.23%	-62.03%	-46.55%	12.14%	4.57%	-108.92%	-	-
Horiz. %	624.84%	415.92%	256.69%	175.16%	199.36%	208.92%	100.00%	-
NP	12,902	4,372	1,716	2,427	1,113	-334	322	1073.57%
YoY %	195.11%	154.78%	-29.30%	118.06%	433.23%	-203.73%	-	-
Horiz. %	4,006.83%	1,357.76%	532.92%	753.73%	345.65%	-103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,902	4,372	1,716	2,427	1,113	-334	322	1073.57%
YoY %	195.11%	154.78%	-29.30%	118.06%	433.23%	-203.73%	-	-
Horiz. %	4,006.83%	1,357.76%	532.92%	753.73%	345.65%	-103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.07%	13.00%	19.02%	10.18%	21.95%	-	32.78%	-
YoY %	-45.62%	-31.65%	86.84%	-53.62%	0.00%	-	-	-
Horiz. %	21.57%	39.66%	58.02%	31.06%	66.96%	-	100.00%	-
Total Cost	3,036	6,859	3,978	16,080	12,035	8,674	4,810	-26.43%
YoY %	-55.74%	72.42%	-75.26%	33.61%	38.75%	80.33%	-	-
Horiz. %	63.12%	142.60%	82.70%	334.30%	250.21%	180.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,709	103,375	98,244	96,460	95,305	93,860	95,246	7.87%
YoY %	3.23%	5.22%	1.85%	1.21%	1.54%	-1.46%	-	-
Horiz. %	112.04%	108.53%	103.15%	101.27%	100.06%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Dividend
Div	1,333	751	732	1,097	1,097	731	731	49.31%
YoY %	77.50%	2.60%	-33.27%	0.00%	50.07%	0.00%	-	-
Horiz. %	182.35%	102.74%	100.14%	150.07%	150.07%	100.00%	100.00%	-
Div Payout %	10.34%	17.18%	42.71%	45.21%	98.59%	0.00%	227.19%	-
YoY %	-39.81%	-59.78%	-5.53%	-54.14%	0.00%	0.00%	-	-
Horiz. %	4.55%	7.56%	18.80%	19.90%	43.40%	0.00%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Equity
Net Worth	106,709	103,375	98,244	96,460	95,305	93,860	95,246	7.87%
YoY %	3.23%	5.22%	1.85%	1.21%	1.54%	-1.46%	-	-
Horiz. %	112.04%	108.53%	103.15%	101.27%	100.06%	98.54%	100.00%	-
NOSH	40,612	40,612	40,612	40,612	40,612	40,612	40,612	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%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Ratio Analysis
NP Margin	80.95%	38.93%	30.14%	13.11%	8.47%	-4.00%	6.27%	-
YoY %	107.94%	29.16%	129.90%	54.78%	311.75%	-163.80%	-	-
Horiz. %	1,291.07%	620.89%	480.70%	209.09%	135.09%	-63.80%	100.00%	-
ROE	12.09%	4.23%	1.75%	2.52%	1.17%	-0.36%	0.34%	-
YoY %	185.82%	141.71%	-30.56%	115.38%	425.00%	-205.88%	-	-
Horiz. %	3,555.88%	1,244.12%	514.71%	741.18%	344.12%	-105.88%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Per Share
RPS	41.83	29.91	15.54	50.60	35.95	22.80	14.03	107.28%
YoY %	39.85%	92.47%	-69.29%	40.75%	57.68%	62.51%	-	-
Horiz. %	298.15%	213.19%	110.76%	360.66%	256.24%	162.51%	100.00%	-
EPS	34.52	11.81	4.68	6.64	3.04	-0.91	0.88	1057.07%
YoY %	192.29%	152.35%	-29.52%	118.42%	434.07%	-203.41%	-	-
Horiz. %	3,922.73%	1,342.05%	531.82%	754.55%	345.45%	-103.41%	100.00%	-
DPS	3.50	2.00	2.00	3.00	3.00	2.00	2.00	45.26%
YoY %	75.00%	0.00%	-33.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	175.00%	100.00%	100.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	2.8007	2.753	2.6807	2.6372	2.6056	2.5661	2.604	4.97%
YoY %	1.73%	2.70%	1.65%	1.21%	1.54%	-1.46%	-	-
Horiz. %	107.55%	105.72%	102.95%	101.27%	100.06%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	13.08	9.22	4.67	15.19	10.79	6.85	4.21	113.06%
YoY %	41.87%	97.43%	-69.26%	40.78%	57.52%	62.71%	-	-
Horiz. %	310.69%	219.00%	110.93%	360.81%	256.29%	162.71%	100.00%	-
EPS	10.59	3.59	1.41	1.99	0.91	-0.27	0.26	1086.48%
YoY %	194.99%	154.61%	-29.15%	118.68%	437.04%	-203.85%	-	-
Horiz. %	4,073.08%	1,380.77%	542.31%	765.38%	350.00%	-103.85%	100.00%	-
DPS	1.09	0.62	0.60	0.90	0.90	0.60	0.60	48.93%
YoY %	75.81%	3.33%	-33.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	181.67%	103.33%	100.00%	150.00%	150.00%	100.00%	100.00%	-
NAPS	0.8758	0.8485	0.8064	0.7917	0.7822	0.7704	0.7818	7.87%
YoY %	3.22%	5.22%	1.86%	1.21%	1.53%	-1.46%	-	-
Horiz. %	112.02%	108.53%	103.15%	101.27%	100.05%	98.54%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	31/01/20	-
Price	4.38	2.06	1.82	0.93	0.94	1.00	1.25	-
P/RPS	10.47	6.89	11.71	1.84	2.62	4.39	8.91	11.36%
YoY %	51.96%	-41.16%	536.41%	-29.77%	-40.32%	-50.73%	-	-
Horiz. %	117.51%	77.33%	131.43%	20.65%	29.41%	49.27%	100.00%	-
P/EPS	12.93	17.69	38.87	14.02	30.89	-109.51	141.99	-79.78%
YoY %	-26.91%	-54.49%	177.25%	-54.61%	128.21%	-177.13%	-	-
Horiz. %	9.11%	12.46%	27.38%	9.87%	21.76%	-77.13%	100.00%	-
EY	7.73	5.65	2.57	7.13	3.24	-0.91	0.70	396.61%
YoY %	36.81%	119.84%	-63.96%	120.06%	456.04%	-230.00%	-	-
Horiz. %	1,104.29%	807.14%	367.14%	1,018.57%	462.86%	-130.00%	100.00%	-
DY	0.80	0.97	1.10	3.23	3.19	2.00	1.60	-37.03%
YoY %	-17.53%	-11.82%	-65.94%	1.25%	59.50%	25.00%	-	-
Horiz. %	50.00%	60.62%	68.75%	201.87%	199.38%	125.00%	100.00%	-
P/NAPS	1.56	0.75	0.68	0.35	0.36	0.39	0.48	119.56%
YoY %	108.00%	10.29%	94.29%	-2.78%	-7.69%	-18.75%	-	-
Horiz. %	325.00%	156.25%	141.67%	72.92%	75.00%	81.25%	100.00%	-

	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	31/01/20	CAGR
Price Multiplier on Announcement Date
Date	28/09/21	29/06/21	26/03/21	29/12/20	25/09/20	29/06/20	27/03/20	-
Price	2.05	2.24	2.15	1.09	0.95	0.92	0.90	-
P/RPS	4.90	7.49	13.84	2.15	2.64	4.03	6.41	-16.41%
YoY %	-34.58%	-45.88%	543.72%	-18.56%	-34.49%	-37.13%	-	-
Horiz. %	76.44%	116.85%	215.91%	33.54%	41.19%	62.87%	100.00%	-
P/EPS	6.05	19.24	45.92	16.43	31.22	-100.75	102.23	-84.83%
YoY %	-68.56%	-58.10%	179.49%	-47.37%	130.99%	-198.55%	-	-
Horiz. %	5.92%	18.82%	44.92%	16.07%	30.54%	-98.55%	100.00%	-
EY	16.52	5.20	2.18	6.09	3.20	-0.99	0.98	558.57%
YoY %	217.69%	138.53%	-64.20%	90.31%	423.23%	-201.02%	-	-
Horiz. %	1,685.71%	530.61%	222.45%	621.43%	326.53%	-101.02%	100.00%	-
DY	1.71	0.89	0.93	2.75	3.16	2.17	2.22	-15.98%
YoY %	92.13%	-4.30%	-66.18%	-12.97%	45.62%	-2.25%	-	-
Horiz. %	77.03%	40.09%	41.89%	123.87%	142.34%	97.75%	100.00%	-
P/NAPS	0.73	0.81	0.80	0.41	0.36	0.36	0.35	63.31%
YoY %	-9.88%	1.25%	95.12%	13.89%	0.00%	2.86%	-	-
Horiz. %	208.57%	231.43%	228.57%	117.14%	102.86%	102.86%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos