[HIGH5] QoQ Quarter Result on 31-Oct-2003 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 39.95%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 130,719 83,823 12,616 16,230 11,401 11,207 12,139 388.35%
PBT 5,576 4,686 1,831 3,367 2,656 1,966 2,512 70.24%
Tax -90 -90 -150 143 -148 -190 -220 -44.92%
NP 5,486 4,596 1,681 3,510 2,508 1,776 2,292 79.02%
-
NP to SH 5,486 4,596 1,681 3,510 2,508 1,776 2,292 79.02%
-
Tax Rate 1.61% 1.92% 8.19% -4.25% 5.57% 9.66% 8.76% -
Total Cost 125,233 79,227 10,935 12,720 8,893 9,431 9,847 445.69%
-
Net Worth 69,919 60,291 76,335 68,604 69,711 67,199 65,714 4.22%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - 1,595 - - - -
Div Payout % - - - 45.45% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 69,919 60,291 76,335 68,604 69,711 67,199 65,714 4.22%
NOSH 107,568 98,838 81,207 79,772 80,127 79,999 80,139 21.70%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 4.20% 5.48% 13.32% 21.63% 22.00% 15.85% 18.88% -
ROE 7.85% 7.62% 2.20% 5.12% 3.60% 2.64% 3.49% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 121.52 84.81 15.54 20.35 14.23 14.01 15.15 301.21%
EPS 5.10 4.65 2.07 4.40 3.13 2.22 2.86 47.10%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.94 0.86 0.87 0.84 0.82 -14.36%
Adjusted Per Share Value based on latest NOSH - 79,772
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 31.93 20.48 3.08 3.96 2.79 2.74 2.97 387.81%
EPS 1.34 1.12 0.41 0.86 0.61 0.43 0.56 78.99%
DPS 0.00 0.00 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.1708 0.1473 0.1865 0.1676 0.1703 0.1642 0.1605 4.23%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 1.19 1.32 1.45 1.27 1.10 0.90 0.87 -
P/RPS 0.98 1.56 9.33 6.24 7.73 6.42 5.74 -69.25%
P/EPS 23.33 28.39 70.05 28.86 35.14 40.54 30.42 -16.22%
EY 4.29 3.52 1.43 3.46 2.85 2.47 3.29 19.37%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 1.83 2.16 1.54 1.48 1.26 1.07 1.06 43.95%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 24/06/04 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 -
Price 1.12 1.21 1.40 1.29 1.13 1.00 0.87 -
P/RPS 0.92 1.43 9.01 6.34 7.94 7.14 5.74 -70.52%
P/EPS 21.96 26.02 67.63 29.32 36.10 45.05 30.42 -19.54%
EY 4.55 3.84 1.48 3.41 2.77 2.22 3.29 24.15%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 1.72 1.98 1.49 1.50 1.30 1.19 1.06 38.12%

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