[HIGHTEC] QoQ TTM Result on 31-Jan-2007 [#1]

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
TTM Result
Revenue	29,902	27,094	27,684	28,570	29,411	31,166	29,685	0.48%
YoY %	10.36%	-2.13%	-3.10%	-2.86%	-5.63%	4.99%	-	-
Horiz. %	100.73%	91.27%	93.26%	96.24%	99.08%	104.99%	100.00%	-
PBT	2,361	389	262	594	223	1,078	6	5211.73%
YoY %	506.94%	48.47%	-55.89%	166.37%	-79.31%	17,866.67%	-	-
Horiz. %	39,350.00%	6,483.33%	4,366.67%	9,900.00%	3,716.67%	17,966.67%	100.00%	-
Tax	-203	541	535	111	74	-663	-569	-49.60%
YoY %	-137.52%	1.12%	381.98%	50.00%	111.16%	-16.52%	-	-
Horiz. %	35.68%	-95.08%	-94.02%	-19.51%	-13.01%	116.52%	100.00%	-
NP	2,158	930	797	705	297	415	-563	-
YoY %	132.04%	16.69%	13.05%	137.37%	-28.43%	173.71%	-	-
Horiz. %	-383.30%	-165.19%	-141.56%	-125.22%	-52.75%	-73.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,135	924	802	746	341	359	-561	-
YoY %	131.06%	15.21%	7.51%	118.77%	-5.01%	163.99%	-	-
Horiz. %	-380.57%	-164.71%	-142.96%	-132.98%	-60.78%	-63.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.60%	-139.07%	-204.20%	-18.69%	-33.18%	61.50%	9,483.33%	-
YoY %	106.18%	31.90%	-992.56%	43.67%	-153.95%	-99.35%	-	-
Horiz. %	0.09%	-1.47%	-2.15%	-0.20%	-0.35%	0.65%	100.00%	-
Total Cost	27,744	26,164	26,887	27,865	29,114	30,751	30,248	-5.58%
YoY %	6.04%	-2.69%	-3.51%	-4.29%	-5.32%	1.66%	-	-
Horiz. %	91.72%	86.50%	88.89%	92.12%	96.25%	101.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,166	39,108	49,500	49,698	48,379	50,013	21,350	49.69%
YoY %	0.15%	-20.99%	-0.40%	2.73%	-3.27%	134.25%	-	-
Horiz. %	183.45%	183.18%	231.85%	232.78%	226.60%	234.25%	100.00%	-

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

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	39,166	39,108	49,500	49,698	48,379	50,013	21,350	49.69%
YoY %	0.15%	-20.99%	-0.40%	2.73%	-3.27%	134.25%	-	-
Horiz. %	183.45%	183.18%	231.85%	232.78%	226.60%	234.25%	100.00%	-
NOSH	39,166	39,108	40,909	40,405	39,333	40,661	17,500	70.84%
YoY %	0.15%	-4.40%	1.25%	2.73%	-3.27%	132.35%	-	-
Horiz. %	223.81%	223.47%	233.77%	230.89%	224.76%	232.35%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	7.22%	3.43%	2.88%	2.47%	1.01%	1.33%	-1.90%	-
YoY %	110.50%	19.10%	16.60%	144.55%	-24.06%	170.00%	-	-
Horiz. %	-380.00%	-180.53%	-151.58%	-130.00%	-53.16%	-70.00%	100.00%	-
ROE	5.45%	2.36%	1.62%	1.50%	0.70%	0.72%	-2.63%	-
YoY %	130.93%	45.68%	8.00%	114.29%	-2.78%	127.38%	-	-
Horiz. %	-207.22%	-89.73%	-61.60%	-57.03%	-26.62%	-27.38%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	76.35	69.28	67.67	70.71	74.77	76.65	169.63	-41.18%
YoY %	10.20%	2.38%	-4.30%	-5.43%	-2.45%	-54.81%	-	-
Horiz. %	45.01%	40.84%	39.89%	41.68%	44.08%	45.19%	100.00%	-
EPS	5.45	2.36	1.96	1.85	0.87	0.88	-3.21	-
YoY %	130.93%	20.41%	5.95%	112.64%	-1.14%	127.41%	-	-
Horiz. %	-169.78%	-73.52%	-61.06%	-57.63%	-27.10%	-27.41%	100.00%	-
DPS	2.50	2.51	2.40	3.52	3.61	3.60	8.37	-55.21%
YoY %	-0.40%	4.58%	-31.82%	-2.49%	0.28%	-56.99%	-	-
Horiz. %	29.87%	29.99%	28.67%	42.05%	43.13%	43.01%	100.00%	-
NAPS	1.00	1.00	1.21	1.23	1.23	1.23	1.22	-12.38%
YoY %	0.00%	-17.36%	-1.63%	0.00%	0.00%	0.82%	-	-
Horiz. %	81.97%	81.97%	99.18%	100.82%	100.82%	100.82%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,405
RPS	24.54	22.24	22.72	23.45	24.14	25.58	24.36	0.49%
YoY %	10.34%	-2.11%	-3.11%	-2.86%	-5.63%	5.01%	-	-
Horiz. %	100.74%	91.30%	93.27%	96.26%	99.10%	105.01%	100.00%	-
EPS	1.75	0.76	0.66	0.61	0.28	0.29	-0.46	-
YoY %	130.26%	15.15%	8.20%	117.86%	-3.45%	163.04%	-	-
Horiz. %	-380.43%	-165.22%	-143.48%	-132.61%	-60.87%	-63.04%	100.00%	-
DPS	0.80	0.81	0.81	1.17	1.17	1.20	1.20	-23.62%
YoY %	-1.23%	0.00%	-30.77%	0.00%	-2.50%	0.00%	-	-
Horiz. %	66.67%	67.50%	67.50%	97.50%	97.50%	100.00%	100.00%	-
NAPS	0.3215	0.321	0.4063	0.4079	0.3971	0.4105	0.1752	49.72%
YoY %	0.16%	-20.99%	-0.39%	2.72%	-3.26%	134.30%	-	-
Horiz. %	183.50%	183.22%	231.91%	232.82%	226.66%	234.30%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	0.72	0.77	0.70	0.64	0.49	0.62	0.57	-
P/RPS	0.94	1.11	1.03	0.91	0.66	0.81	0.34	96.62%
YoY %	-15.32%	7.77%	13.19%	37.88%	-18.52%	138.24%	-	-
Horiz. %	276.47%	326.47%	302.94%	267.65%	194.12%	238.24%	100.00%	-
P/EPS	13.21	32.59	35.71	34.66	56.52	70.22	-17.78	-
YoY %	-59.47%	-8.74%	3.03%	-38.68%	-19.51%	494.94%	-	-
Horiz. %	-74.30%	-183.30%	-200.84%	-194.94%	-317.89%	-394.94%	100.00%	-
EY	7.57	3.07	2.80	2.88	1.77	1.42	-5.62	-
YoY %	146.58%	9.64%	-2.78%	62.71%	24.65%	125.27%	-	-
Horiz. %	-134.70%	-54.63%	-49.82%	-51.25%	-31.49%	-25.27%	100.00%	-
DY	3.47	3.27	3.43	5.49	7.37	5.81	14.69	-61.68%
YoY %	6.12%	-4.66%	-37.52%	-25.51%	26.85%	-60.45%	-	-
Horiz. %	23.62%	22.26%	23.35%	37.37%	50.17%	39.55%	100.00%	-
P/NAPS	0.72	0.77	0.58	0.52	0.40	0.50	0.47	32.78%
YoY %	-6.49%	32.76%	11.54%	30.00%	-20.00%	6.38%	-	-
Horiz. %	153.19%	163.83%	123.40%	110.64%	85.11%	106.38%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	28/12/07	25/09/07	20/06/07	29/03/07	27/12/06	28/09/06	30/06/06	-
Price	0.80	0.78	0.65	0.63	0.52	0.46	0.56	-
P/RPS	1.05	1.13	0.96	0.89	0.70	0.60	0.33	115.87%
YoY %	-7.08%	17.71%	7.87%	27.14%	16.67%	81.82%	-	-
Horiz. %	318.18%	342.42%	290.91%	269.70%	212.12%	181.82%	100.00%	-
P/EPS	14.68	33.01	33.16	34.12	59.98	52.10	-17.47	-
YoY %	-55.53%	-0.45%	-2.81%	-43.11%	15.12%	398.23%	-	-
Horiz. %	-84.03%	-188.95%	-189.81%	-195.31%	-343.33%	-298.23%	100.00%	-
EY	6.81	3.03	3.02	2.93	1.67	1.92	-5.72	-
YoY %	124.75%	0.33%	3.07%	75.45%	-13.02%	133.57%	-	-
Horiz. %	-119.06%	-52.97%	-52.80%	-51.22%	-29.20%	-33.57%	100.00%	-
DY	3.12	3.22	3.70	5.58	6.95	7.83	14.95	-64.71%
YoY %	-3.11%	-12.97%	-33.69%	-19.71%	-11.24%	-47.63%	-	-
Horiz. %	20.87%	21.54%	24.75%	37.32%	46.49%	52.37%	100.00%	-
P/NAPS	0.80	0.78	0.54	0.51	0.42	0.37	0.46	44.47%
YoY %	2.56%	44.44%	5.88%	21.43%	13.51%	-19.57%	-	-
Horiz. %	173.91%	169.57%	117.39%	110.87%	91.30%	80.43%	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