[HIGHTEC] QoQ TTM Result on 31-Jan-2012 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -35.22%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 21,446 21,741 22,345 24,025 25,280 26,343 26,991 -14.15%
PBT 2,742 1,031 1,293 2,008 2,904 2,861 2,963 -5.01%
Tax -614 -214 -253 -574 -544 377 535 -
NP 2,128 817 1,040 1,434 2,360 3,238 3,498 -28.09%
-
NP to SH 2,133 1,082 1,261 1,648 2,544 3,389 3,743 -31.14%
-
Tax Rate 22.39% 20.76% 19.57% 28.59% 18.73% -13.18% -18.06% -
Total Cost 19,318 20,924 21,305 22,591 22,920 23,105 23,493 -12.17%
-
Net Worth 62,698 50,156 50,929 50,304 50,702 51,337 52,601 12.35%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div 1,459 1,828 1,828 1,828 1,099 - - -
Div Payout % 68.45% 169.03% 145.03% 110.98% 43.24% - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 62,698 50,156 50,929 50,304 50,702 51,337 52,601 12.35%
NOSH 36,554 36,290 36,484 36,444 36,666 37,407 37,604 -1.86%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 9.92% 3.76% 4.65% 5.97% 9.34% 12.29% 12.96% -
ROE 3.40% 2.16% 2.48% 3.28% 5.02% 6.60% 7.12% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 58.67 59.91 61.24 65.92 68.95 70.42 71.78 -12.52%
EPS 5.84 2.98 3.46 4.52 6.94 9.06 9.95 -29.78%
DPS 4.00 5.00 5.01 5.02 3.00 0.00 0.00 -
NAPS 1.7152 1.3821 1.3959 1.3803 1.3828 1.3724 1.3988 14.49%
Adjusted Per Share Value based on latest NOSH - 36,444
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 17.60 17.84 18.34 19.72 20.75 21.62 22.15 -14.15%
EPS 1.75 0.89 1.03 1.35 2.09 2.78 3.07 -31.13%
DPS 1.20 1.50 1.50 1.50 0.90 0.00 0.00 -
NAPS 0.5146 0.4117 0.418 0.4129 0.4162 0.4214 0.4317 12.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.88 0.95 0.95 1.06 0.75 0.80 0.74 -
P/RPS 1.50 1.59 1.55 1.61 1.09 1.14 1.03 28.33%
P/EPS 15.08 31.86 27.49 23.44 10.81 8.83 7.43 59.95%
EY 6.63 3.14 3.64 4.27 9.25 11.32 13.45 -37.46%
DY 4.55 5.26 5.28 4.73 4.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.68 0.77 0.54 0.58 0.53 -2.52%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 25/09/12 25/06/12 28/03/12 23/12/11 28/09/11 28/06/11 -
Price 0.85 0.92 0.90 0.83 0.79 0.76 0.86 -
P/RPS 1.45 1.54 1.47 1.26 1.15 1.08 1.20 13.38%
P/EPS 14.57 30.86 26.04 18.35 11.39 8.39 8.64 41.45%
EY 6.86 3.24 3.84 5.45 8.78 11.92 11.57 -29.31%
DY 4.71 5.43 5.57 6.05 3.80 0.00 0.00 -
P/NAPS 0.50 0.67 0.64 0.60 0.57 0.55 0.61 -12.36%

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