[HIGH5] QoQ Cumulative Quarter Result on 30-Apr-2004 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
24-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- 273.41%
YoY- 54.3%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 126,044 363,545 227,158 96,439 12,616 50,664 34,747 135.16%
PBT 3,815 16,647 12,093 6,517 1,831 10,273 7,134 -33.99%
Tax -90 116 -330 -240 -150 -214 -558 -70.20%
NP 3,725 16,763 11,763 6,277 1,681 10,059 6,576 -31.42%
-
NP to SH 3,725 16,763 11,763 6,277 1,681 10,059 6,576 -31.42%
-
Tax Rate 2.36% -0.70% 2.73% 3.68% 8.19% 2.08% 7.82% -
Total Cost 122,319 346,782 215,395 90,162 10,935 40,605 28,171 164.96%
-
Net Worth 77,899 88,867 69,953 60,203 76,335 73,643 69,684 7.67%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 2,434 1,291 - - 1,600 - -
Div Payout % - 14.52% 10.98% - - 15.92% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 77,899 88,867 69,953 60,203 76,335 73,643 69,684 7.67%
NOSH 141,634 121,735 107,621 98,694 81,207 80,047 80,097 45.97%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 2.96% 4.61% 5.18% 6.51% 13.32% 19.85% 18.93% -
ROE 4.78% 18.86% 16.82% 10.43% 2.20% 13.66% 9.44% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 88.99 298.63 211.07 97.71 15.54 63.29 43.38 61.09%
EPS 2.63 13.77 10.93 6.36 2.07 12.50 8.21 -53.02%
DPS 0.00 2.00 1.20 0.00 0.00 2.00 0.00 -
NAPS 0.55 0.73 0.65 0.61 0.94 0.92 0.87 -26.23%
Adjusted Per Share Value based on latest NOSH - 98,838
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 30.79 88.81 55.49 23.56 3.08 12.38 8.49 135.12%
EPS 0.91 4.09 2.87 1.53 0.41 2.46 1.61 -31.52%
DPS 0.00 0.59 0.32 0.00 0.00 0.39 0.00 -
NAPS 0.1903 0.2171 0.1709 0.1471 0.1865 0.1799 0.1702 7.68%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.13 1.09 1.19 1.32 1.45 1.27 1.10 -
P/RPS 1.27 0.36 0.56 1.35 9.33 2.01 2.54 -36.87%
P/EPS 42.97 7.92 10.89 20.75 70.05 10.11 13.40 116.69%
EY 2.33 12.63 9.18 4.82 1.43 9.89 7.46 -53.80%
DY 0.00 1.83 1.01 0.00 0.00 1.57 0.00 -
P/NAPS 2.05 1.49 1.83 2.16 1.54 1.38 1.26 38.12%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 28/03/05 31/01/05 29/09/04 24/06/04 24/03/04 30/12/03 29/09/03 -
Price 1.05 1.13 1.12 1.21 1.40 1.29 1.13 -
P/RPS 1.18 0.38 0.53 1.24 9.01 2.04 2.60 -40.80%
P/EPS 39.92 8.21 10.25 19.03 67.63 10.27 13.76 102.75%
EY 2.50 12.19 9.76 5.26 1.48 9.74 7.27 -50.75%
DY 0.00 1.77 1.07 0.00 0.00 1.55 0.00 -
P/NAPS 1.91 1.55 1.72 1.98 1.49 1.40 1.30 29.08%

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