[HIGH5] QoQ Quarter Result on 31-Jul-2004 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 19.36%
YoY- 118.74%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 116,476 126,044 136,387 130,719 83,823 12,616 16,230 272.50%
PBT 6,070 3,815 4,554 5,576 4,686 1,831 3,367 48.17%
Tax -90 -90 446 -90 -90 -150 143 -
NP 5,980 3,725 5,000 5,486 4,596 1,681 3,510 42.69%
-
NP to SH 5,980 3,725 5,000 5,486 4,596 1,681 3,510 42.69%
-
Tax Rate 1.48% 2.36% -9.79% 1.61% 1.92% 8.19% -4.25% -
Total Cost 110,496 122,319 131,387 125,233 79,227 10,935 12,720 323.13%
-
Net Worth 110,875 77,899 103,399 69,919 60,291 76,335 68,604 37.75%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - 2,832 - - - 1,595 -
Div Payout % - - 56.66% - - - 45.45% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 110,875 77,899 103,399 69,919 60,291 76,335 68,604 37.75%
NOSH 181,762 141,634 141,643 107,568 98,838 81,207 79,772 73.24%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.13% 2.96% 3.67% 4.20% 5.48% 13.32% 21.63% -
ROE 5.39% 4.78% 4.84% 7.85% 7.62% 2.20% 5.12% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 64.08 88.99 96.29 121.52 84.81 15.54 20.35 114.98%
EPS 3.29 2.63 3.53 5.10 4.65 2.07 4.40 -17.63%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.61 0.55 0.73 0.65 0.61 0.94 0.86 -20.48%
Adjusted Per Share Value based on latest NOSH - 107,568
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 28.45 30.79 33.32 31.93 20.48 3.08 3.96 272.77%
EPS 1.46 0.91 1.22 1.34 1.12 0.41 0.86 42.35%
DPS 0.00 0.00 0.69 0.00 0.00 0.00 0.39 -
NAPS 0.2709 0.1903 0.2526 0.1708 0.1473 0.1865 0.1676 37.76%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.00 1.13 1.09 1.19 1.32 1.45 1.27 -
P/RPS 1.56 1.27 1.13 0.98 1.56 9.33 6.24 -60.34%
P/EPS 30.40 42.97 30.88 23.33 28.39 70.05 28.86 3.52%
EY 3.29 2.33 3.24 4.29 3.52 1.43 3.46 -3.30%
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.57 -
P/NAPS 1.64 2.05 1.49 1.83 2.16 1.54 1.48 7.08%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 28/03/05 31/01/05 29/09/04 24/06/04 24/03/04 30/12/03 -
Price 0.93 1.05 1.13 1.12 1.21 1.40 1.29 -
P/RPS 1.45 1.18 1.17 0.92 1.43 9.01 6.34 -62.63%
P/EPS 28.27 39.92 32.01 21.96 26.02 67.63 29.32 -2.40%
EY 3.54 2.50 3.12 4.55 3.84 1.48 3.41 2.52%
DY 0.00 0.00 1.77 0.00 0.00 0.00 1.55 -
P/NAPS 1.52 1.91 1.55 1.72 1.98 1.49 1.50 0.88%

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