[HIGHTEC] QoQ TTM Result on 31-Jul-2003 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -188.68%
YoY- -124.28%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 23,857 23,756 23,585 24,232 24,208 24,568 24,069 -0.58%
PBT 786 1,029 1,076 1,158 1,811 1,509 1,836 -43.22%
Tax -152 -179 -188 -1,393 -1,546 -1,626 -1,640 -79.54%
NP 634 850 888 -235 265 -117 196 118.87%
-
NP to SH 634 850 888 -235 265 -117 196 118.87%
-
Tax Rate 19.34% 17.40% 17.47% 120.29% 85.37% 107.75% 89.32% -
Total Cost 23,223 22,906 22,697 24,467 23,943 24,685 23,873 -1.82%
-
Net Worth 51,674 53,151 53,737 51,784 53,540 54,557 54,388 -3.35%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 3,007 3,012 3,012 3,043 3,043 2,029 2,029 30.01%
Div Payout % 474.41% 354.42% 339.25% 0.00% 1,148.46% 0.00% 1,035.41% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 51,674 53,151 53,737 51,784 53,540 54,557 54,388 -3.35%
NOSH 40,370 40,886 40,710 39,230 40,560 40,714 40,588 -0.35%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.66% 3.58% 3.77% -0.97% 1.09% -0.48% 0.81% -
ROE 1.23% 1.60% 1.65% -0.45% 0.49% -0.21% 0.36% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 59.10 58.10 57.93 61.77 59.68 60.34 59.30 -0.22%
EPS 1.57 2.08 2.18 -0.60 0.65 -0.29 0.48 120.50%
DPS 7.45 7.37 7.40 7.76 7.50 5.00 5.00 30.48%
NAPS 1.28 1.30 1.32 1.32 1.32 1.34 1.34 -3.01%
Adjusted Per Share Value based on latest NOSH - 39,230
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 19.58 19.50 19.36 19.89 19.87 20.16 19.76 -0.60%
EPS 0.52 0.70 0.73 -0.19 0.22 -0.10 0.16 119.56%
DPS 2.47 2.47 2.47 2.50 2.50 1.67 1.67 29.84%
NAPS 0.4241 0.4363 0.4411 0.425 0.4394 0.4478 0.4464 -3.36%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.92 1.00 1.14 1.18 1.02 1.11 1.20 -
P/RPS 1.56 1.72 1.97 1.91 1.71 1.84 2.02 -15.83%
P/EPS 58.58 48.10 52.26 -196.99 156.12 -386.26 248.50 -61.87%
EY 1.71 2.08 1.91 -0.51 0.64 -0.26 0.40 163.63%
DY 8.10 7.37 6.49 6.57 7.35 4.50 4.17 55.74%
P/NAPS 0.72 0.77 0.86 0.89 0.77 0.83 0.90 -13.83%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 30/12/03 18/09/03 30/06/03 28/03/03 23/12/02 -
Price 0.90 1.01 1.07 1.00 1.08 1.05 1.15 -
P/RPS 1.52 1.74 1.85 1.62 1.81 1.74 1.94 -15.02%
P/EPS 57.31 48.58 49.05 -166.94 165.30 -365.38 238.15 -61.34%
EY 1.74 2.06 2.04 -0.60 0.60 -0.27 0.42 158.17%
DY 8.28 7.30 6.92 7.76 6.94 4.76 4.35 53.64%
P/NAPS 0.70 0.78 0.81 0.76 0.82 0.78 0.86 -12.83%

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