[HIGHTEC] QoQ TTM Result on 30-Apr-2012 [#2]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
25-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
30-Apr-2012 [#2]
Profit Trend
QoQ- -23.48%
YoY- -66.31%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 20,319 21,446 21,741 22,345 24,025 25,280 26,343 -15.82%
PBT 2,640 2,742 1,031 1,293 2,008 2,904 2,861 -5.19%
Tax -596 -614 -214 -253 -574 -544 377 -
NP 2,044 2,128 817 1,040 1,434 2,360 3,238 -26.31%
-
NP to SH 2,005 2,133 1,082 1,261 1,648 2,544 3,389 -29.41%
-
Tax Rate 22.58% 22.39% 20.76% 19.57% 28.59% 18.73% -13.18% -
Total Cost 18,275 19,318 20,924 21,305 22,591 22,920 23,105 -14.41%
-
Net Worth 62,377 62,698 50,156 50,929 50,304 50,702 51,337 13.79%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 1,460 1,459 1,828 1,828 1,828 1,099 - -
Div Payout % 72.85% 68.45% 169.03% 145.03% 110.98% 43.24% - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 62,377 62,698 50,156 50,929 50,304 50,702 51,337 13.79%
NOSH 36,480 36,554 36,290 36,484 36,444 36,666 37,407 -1.65%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 10.06% 9.92% 3.76% 4.65% 5.97% 9.34% 12.29% -
ROE 3.21% 3.40% 2.16% 2.48% 3.28% 5.02% 6.60% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 55.70 58.67 59.91 61.24 65.92 68.95 70.42 -14.41%
EPS 5.50 5.84 2.98 3.46 4.52 6.94 9.06 -28.19%
DPS 4.00 4.00 5.00 5.01 5.02 3.00 0.00 -
NAPS 1.7099 1.7152 1.3821 1.3959 1.3803 1.3828 1.3724 15.70%
Adjusted Per Share Value based on latest NOSH - 36,484
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 16.68 17.60 17.84 18.34 19.72 20.75 21.62 -15.81%
EPS 1.65 1.75 0.89 1.03 1.35 2.09 2.78 -29.26%
DPS 1.20 1.20 1.50 1.50 1.50 0.90 0.00 -
NAPS 0.512 0.5146 0.4117 0.418 0.4129 0.4162 0.4214 13.79%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.96 0.88 0.95 0.95 1.06 0.75 0.80 -
P/RPS 1.72 1.50 1.59 1.55 1.61 1.09 1.14 31.38%
P/EPS 17.47 15.08 31.86 27.49 23.44 10.81 8.83 57.27%
EY 5.73 6.63 3.14 3.64 4.27 9.25 11.32 -36.35%
DY 4.17 4.55 5.26 5.28 4.73 4.00 0.00 -
P/NAPS 0.56 0.51 0.69 0.68 0.77 0.54 0.58 -2.30%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 31/12/12 25/09/12 25/06/12 28/03/12 23/12/11 28/09/11 -
Price 0.90 0.85 0.92 0.90 0.83 0.79 0.76 -
P/RPS 1.62 1.45 1.54 1.47 1.26 1.15 1.08 30.87%
P/EPS 16.38 14.57 30.86 26.04 18.35 11.39 8.39 55.89%
EY 6.11 6.86 3.24 3.84 5.45 8.78 11.92 -35.82%
DY 4.44 4.71 5.43 5.57 6.05 3.80 0.00 -
P/NAPS 0.53 0.50 0.67 0.64 0.60 0.57 0.55 -2.42%

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