[HIGHTEC] QoQ TTM Result on 30-Apr-2007 [#2]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	32,245	29,902	27,094	27,684	28,570	29,411	31,166	2.28%
YoY %	7.84%	10.36%	-2.13%	-3.10%	-2.86%	-5.63%	-	-
Horiz. %	103.46%	95.94%	86.93%	88.83%	91.67%	94.37%	100.00%	-
PBT	3,515	2,361	389	262	594	223	1,078	119.41%
YoY %	48.88%	506.94%	48.47%	-55.89%	166.37%	-79.31%	-	-
Horiz. %	326.07%	219.02%	36.09%	24.30%	55.10%	20.69%	100.00%	-
Tax	-528	-203	541	535	111	74	-663	-14.04%
YoY %	-160.10%	-137.52%	1.12%	381.98%	50.00%	111.16%	-	-
Horiz. %	79.64%	30.62%	-81.60%	-80.69%	-16.74%	-11.16%	100.00%	-
NP	2,987	2,158	930	797	705	297	415	271.44%
YoY %	38.42%	132.04%	16.69%	13.05%	137.37%	-28.43%	-	-
Horiz. %	719.76%	520.00%	224.10%	192.05%	169.88%	71.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,963	2,135	924	802	746	341	359	306.83%
YoY %	38.78%	131.06%	15.21%	7.51%	118.77%	-5.01%	-	-
Horiz. %	825.35%	594.71%	257.38%	223.40%	207.80%	94.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	8.60%	-139.07%	-204.20%	-18.69%	-33.18%	61.50%	-
YoY %	74.65%	106.18%	31.90%	-992.56%	43.67%	-153.95%	-	-
Horiz. %	24.42%	13.98%	-226.13%	-332.03%	-30.39%	-53.95%	100.00%	-
Total Cost	29,258	27,744	26,164	26,887	27,865	29,114	30,751	-3.25%
YoY %	5.46%	6.04%	-2.69%	-3.51%	-4.29%	-5.32%	-	-
Horiz. %	95.14%	90.22%	85.08%	87.43%	90.61%	94.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,185	39,166	39,108	49,500	49,698	48,379	50,013	-1.10%
YoY %	25.58%	0.15%	-20.99%	-0.40%	2.73%	-3.27%	-	-
Horiz. %	98.34%	78.31%	78.20%	98.97%	99.37%	96.73%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	979	979	983	983	1,420	1,420	1,465	-23.50%
YoY %	0.00%	-0.41%	0.00%	-30.77%	0.00%	-3.07%	-	-
Horiz. %	66.83%	66.83%	67.10%	67.10%	96.93%	96.93%	100.00%	-
Div Payout %	33.05%	45.86%	106.42%	122.61%	190.46%	416.67%	408.16%	-
YoY %	-27.93%	-56.91%	-13.20%	-35.62%	-54.29%	2.08%	-	-
Horiz. %	8.10%	11.24%	26.07%	30.04%	46.66%	102.08%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	49,185	39,166	39,108	49,500	49,698	48,379	50,013	-1.10%
YoY %	25.58%	0.15%	-20.99%	-0.40%	2.73%	-3.27%	-	-
Horiz. %	98.34%	78.31%	78.20%	98.97%	99.37%	96.73%	100.00%	-
NOSH	38,728	39,166	39,108	40,909	40,405	39,333	40,661	-3.18%
YoY %	-1.12%	0.15%	-4.40%	1.25%	2.73%	-3.27%	-	-
Horiz. %	95.25%	96.32%	96.18%	100.61%	99.37%	96.73%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	9.26%	7.22%	3.43%	2.88%	2.47%	1.01%	1.33%	-
YoY %	28.25%	110.50%	19.10%	16.60%	144.55%	-24.06%	-	-
Horiz. %	696.24%	542.86%	257.89%	216.54%	185.71%	75.94%	100.00%	-
ROE	6.02%	5.45%	2.36%	1.62%	1.50%	0.70%	0.72%	-
YoY %	10.46%	130.93%	45.68%	8.00%	114.29%	-2.78%	-	-
Horiz. %	836.11%	756.94%	327.78%	225.00%	208.33%	97.22%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	83.26	76.35	69.28	67.67	70.71	74.77	76.65	5.65%
YoY %	9.05%	10.20%	2.38%	-4.30%	-5.43%	-2.45%	-	-
Horiz. %	108.62%	99.61%	90.38%	88.28%	92.25%	97.55%	100.00%	-
EPS	7.65	5.45	2.36	1.96	1.85	0.87	0.88	321.12%
YoY %	40.37%	130.93%	20.41%	5.95%	112.64%	-1.14%	-	-
Horiz. %	869.32%	619.32%	268.18%	222.73%	210.23%	98.86%	100.00%	-
DPS	2.53	2.50	2.51	2.40	3.52	3.61	3.60	-20.90%
YoY %	1.20%	-0.40%	4.58%	-31.82%	-2.49%	0.28%	-	-
Horiz. %	70.28%	69.44%	69.72%	66.67%	97.78%	100.28%	100.00%	-
NAPS	1.27	1.00	1.00	1.21	1.23	1.23	1.23	2.15%
YoY %	27.00%	0.00%	-17.36%	-1.63%	0.00%	0.00%	-	-
Horiz. %	103.25%	81.30%	81.30%	98.37%	100.00%	100.00%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,909
RPS	26.47	24.54	22.24	22.72	23.45	24.14	25.58	2.29%
YoY %	7.86%	10.34%	-2.11%	-3.11%	-2.86%	-5.63%	-	-
Horiz. %	103.48%	95.93%	86.94%	88.82%	91.67%	94.37%	100.00%	-
EPS	2.43	1.75	0.76	0.66	0.61	0.28	0.29	310.95%
YoY %	38.86%	130.26%	15.15%	8.20%	117.86%	-3.45%	-	-
Horiz. %	837.93%	603.45%	262.07%	227.59%	210.34%	96.55%	100.00%	-
DPS	0.80	0.80	0.81	0.81	1.17	1.17	1.20	-23.62%
YoY %	0.00%	-1.23%	0.00%	-30.77%	0.00%	-2.50%	-	-
Horiz. %	66.67%	66.67%	67.50%	67.50%	97.50%	97.50%	100.00%	-
NAPS	0.4037	0.3215	0.321	0.4063	0.4079	0.3971	0.4105	-1.10%
YoY %	25.57%	0.16%	-20.99%	-0.39%	2.72%	-3.26%	-	-
Horiz. %	98.34%	78.32%	78.20%	98.98%	99.37%	96.74%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	0.82	0.72	0.77	0.70	0.64	0.49	0.62	-
P/RPS	0.98	0.94	1.11	1.03	0.91	0.66	0.81	13.50%
YoY %	4.26%	-15.32%	7.77%	13.19%	37.88%	-18.52%	-	-
Horiz. %	120.99%	116.05%	137.04%	127.16%	112.35%	81.48%	100.00%	-
P/EPS	10.72	13.21	32.59	35.71	34.66	56.52	70.22	-71.33%
YoY %	-18.85%	-59.47%	-8.74%	3.03%	-38.68%	-19.51%	-	-
Horiz. %	15.27%	18.81%	46.41%	50.85%	49.36%	80.49%	100.00%	-
EY	9.33	7.57	3.07	2.80	2.88	1.77	1.42	249.60%
YoY %	23.25%	146.58%	9.64%	-2.78%	62.71%	24.65%	-	-
Horiz. %	657.04%	533.10%	216.20%	197.18%	202.82%	124.65%	100.00%	-
DY	3.08	3.47	3.27	3.43	5.49	7.37	5.81	-34.42%
YoY %	-11.24%	6.12%	-4.66%	-37.52%	-25.51%	26.85%	-	-
Horiz. %	53.01%	59.72%	56.28%	59.04%	94.49%	126.85%	100.00%	-
P/NAPS	0.65	0.72	0.77	0.58	0.52	0.40	0.50	19.05%
YoY %	-9.72%	-6.49%	32.76%	11.54%	30.00%	-20.00%	-	-
Horiz. %	130.00%	144.00%	154.00%	116.00%	104.00%	80.00%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	31/03/08	28/12/07	25/09/07	20/06/07	29/03/07	27/12/06	28/09/06	-
Price	0.85	0.80	0.78	0.65	0.63	0.52	0.46	-
P/RPS	1.02	1.05	1.13	0.96	0.89	0.70	0.60	42.30%
YoY %	-2.86%	-7.08%	17.71%	7.87%	27.14%	16.67%	-	-
Horiz. %	170.00%	175.00%	188.33%	160.00%	148.33%	116.67%	100.00%	-
P/EPS	11.11	14.68	33.01	33.16	34.12	59.98	52.10	-64.20%
YoY %	-24.32%	-55.53%	-0.45%	-2.81%	-43.11%	15.12%	-	-
Horiz. %	21.32%	28.18%	63.36%	63.65%	65.49%	115.12%	100.00%	-
EY	9.00	6.81	3.03	3.02	2.93	1.67	1.92	179.30%
YoY %	32.16%	124.75%	0.33%	3.07%	75.45%	-13.02%	-	-
Horiz. %	468.75%	354.69%	157.81%	157.29%	152.60%	86.98%	100.00%	-
DY	2.97	3.12	3.22	3.70	5.58	6.95	7.83	-47.50%
YoY %	-4.81%	-3.11%	-12.97%	-33.69%	-19.71%	-11.24%	-	-
Horiz. %	37.93%	39.85%	41.12%	47.25%	71.26%	88.76%	100.00%	-
P/NAPS	0.67	0.80	0.78	0.54	0.51	0.42	0.37	48.40%
YoY %	-16.25%	2.56%	44.44%	5.88%	21.43%	13.51%	-	-
Horiz. %	181.08%	216.22%	210.81%	145.95%	137.84%	113.51%	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