[HIGHTEC] QoQ TTM Result on 31-Jul-2012 [#3]

Stock

[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD

Announcement Date

25-Sep-2012

Admission Sponsor

Sponsor

Financial Year

31-Oct-2012

Quarter

31-Jul-2012 [#3]

Profit Trend

QoQ- -14.2%

YoY- -68.07%

Quarter Report

Kump. H&L - 3rd Qrtly report.pdf

Latest QR

Upcoming QR

HIGHTEC's Result

HIGHTEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
TTM Result
Revenue	19,344	20,319	21,446	21,741	22,345	24,025	25,280	-16.35%
YoY %	-4.80%	-5.26%	-1.36%	-2.70%	-6.99%	-4.96%	-	-
Horiz. %	76.52%	80.38%	84.83%	86.00%	88.39%	95.04%	100.00%	-
PBT	1,986	2,640	2,742	1,031	1,293	2,008	2,904	-22.39%
YoY %	-24.77%	-3.72%	165.96%	-20.26%	-35.61%	-30.85%	-	-
Horiz. %	68.39%	90.91%	94.42%	35.50%	44.52%	69.15%	100.00%	-
Tax	-603	-596	-614	-214	-253	-574	-544	7.11%
YoY %	-1.17%	2.93%	-186.92%	15.42%	55.92%	-5.51%	-	-
Horiz. %	110.85%	109.56%	112.87%	39.34%	46.51%	105.51%	100.00%	-
NP	1,383	2,044	2,128	817	1,040	1,434	2,360	-29.99%
YoY %	-32.34%	-3.95%	160.47%	-21.44%	-27.48%	-39.24%	-	-
Horiz. %	58.60%	86.61%	90.17%	34.62%	44.07%	60.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,320	2,005	2,133	1,082	1,261	1,648	2,544	-35.45%
YoY %	-34.16%	-6.00%	97.13%	-14.20%	-23.48%	-35.22%	-	-
Horiz. %	51.89%	78.81%	83.84%	42.53%	49.57%	64.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.36%	22.58%	22.39%	20.76%	19.57%	28.59%	18.73%	-
YoY %	34.46%	0.85%	7.85%	6.08%	-31.55%	52.64%	-	-
Horiz. %	162.09%	120.56%	119.54%	110.84%	104.48%	152.64%	100.00%	-
Total Cost	17,961	18,275	19,318	20,924	21,305	22,591	22,920	-15.01%
YoY %	-1.72%	-5.40%	-7.68%	-1.79%	-5.69%	-1.44%	-	-
Horiz. %	78.36%	79.73%	84.28%	91.29%	92.95%	98.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,625	62,377	62,698	50,156	50,929	50,304	50,702	13.90%
YoY %	-1.21%	-0.51%	25.01%	-1.52%	1.24%	-0.78%	-	-
Horiz. %	121.54%	123.03%	123.66%	98.92%	100.45%	99.22%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Dividend
Div	1,460	1,460	1,459	1,828	1,828	1,828	1,099	20.86%
YoY %	0.00%	0.07%	-20.19%	0.00%	0.00%	66.33%	-	-
Horiz. %	132.85%	132.85%	132.76%	166.33%	166.33%	166.33%	100.00%	-
Div Payout %	110.66%	72.85%	68.45%	169.03%	145.03%	110.98%	43.24%	-
YoY %	51.90%	6.43%	-59.50%	16.55%	30.68%	156.66%	-	-
Horiz. %	255.92%	168.48%	158.30%	390.91%	335.41%	256.66%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Equity
Net Worth	61,625	62,377	62,698	50,156	50,929	50,304	50,702	13.90%
YoY %	-1.21%	-0.51%	25.01%	-1.52%	1.24%	-0.78%	-	-
Horiz. %	121.54%	123.03%	123.66%	98.92%	100.45%	99.22%	100.00%	-
NOSH	36,086	36,480	36,554	36,290	36,484	36,444	36,666	-1.05%
YoY %	-1.08%	-0.20%	0.73%	-0.53%	0.11%	-0.61%	-	-
Horiz. %	98.42%	99.49%	99.69%	98.97%	99.50%	99.39%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Ratio Analysis
NP Margin	7.15%	10.06%	9.92%	3.76%	4.65%	5.97%	9.34%	-
YoY %	-28.93%	1.41%	163.83%	-19.14%	-22.11%	-36.08%	-	-
Horiz. %	76.55%	107.71%	106.21%	40.26%	49.79%	63.92%	100.00%	-
ROE	2.14%	3.21%	3.40%	2.16%	2.48%	3.28%	5.02%	-
YoY %	-33.33%	-5.59%	57.41%	-12.90%	-24.39%	-34.66%	-	-
Horiz. %	42.63%	63.94%	67.73%	43.03%	49.40%	65.34%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Per Share
RPS	53.60	55.70	58.67	59.91	61.24	65.92	68.95	-15.46%
YoY %	-3.77%	-5.06%	-2.07%	-2.17%	-7.10%	-4.39%	-	-
Horiz. %	77.74%	80.78%	85.09%	86.89%	88.82%	95.61%	100.00%	-
EPS	3.66	5.50	5.84	2.98	3.46	4.52	6.94	-34.75%
YoY %	-33.45%	-5.82%	95.97%	-13.87%	-23.45%	-34.87%	-	-
Horiz. %	52.74%	79.25%	84.15%	42.94%	49.86%	65.13%	100.00%	-
DPS	4.00	4.00	4.00	5.00	5.01	5.02	3.00	21.16%
YoY %	0.00%	0.00%	-20.00%	-0.20%	-0.20%	67.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	166.67%	167.00%	167.33%	100.00%	-
NAPS	1.7077	1.7099	1.7152	1.3821	1.3959	1.3803	1.3828	15.12%
YoY %	-0.13%	-0.31%	24.10%	-0.99%	1.13%	-0.18%	-	-
Horiz. %	123.50%	123.65%	124.04%	99.95%	100.95%	99.82%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Adjusted Per Share Value based on latest NOSH - 36,290
RPS	15.88	16.68	17.60	17.84	18.34	19.72	20.75	-16.34%
YoY %	-4.80%	-5.23%	-1.35%	-2.73%	-7.00%	-4.96%	-	-
Horiz. %	76.53%	80.39%	84.82%	85.98%	88.39%	95.04%	100.00%	-
EPS	1.08	1.65	1.75	0.89	1.03	1.35	2.09	-35.63%
YoY %	-34.55%	-5.71%	96.63%	-13.59%	-23.70%	-35.41%	-	-
Horiz. %	51.67%	78.95%	83.73%	42.58%	49.28%	64.59%	100.00%	-
DPS	1.20	1.20	1.20	1.50	1.50	1.50	0.90	21.16%
YoY %	0.00%	0.00%	-20.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	133.33%	133.33%	133.33%	166.67%	166.67%	166.67%	100.00%	-
NAPS	0.5058	0.512	0.5146	0.4117	0.418	0.4129	0.4162	13.89%
YoY %	-1.21%	-0.51%	24.99%	-1.51%	1.24%	-0.79%	-	-
Horiz. %	121.53%	123.02%	123.64%	98.92%	100.43%	99.21%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	-
Price	0.86	0.96	0.88	0.95	0.95	1.06	0.75	-
P/RPS	1.60	1.72	1.50	1.59	1.55	1.61	1.09	29.19%
YoY %	-6.98%	14.67%	-5.66%	2.58%	-3.73%	47.71%	-	-
Horiz. %	146.79%	157.80%	137.61%	145.87%	142.20%	147.71%	100.00%	-
P/EPS	23.51	17.47	15.08	31.86	27.49	23.44	10.81	67.94%
YoY %	34.57%	15.85%	-52.67%	15.90%	17.28%	116.84%	-	-
Horiz. %	217.48%	161.61%	139.50%	294.73%	254.30%	216.84%	100.00%	-
EY	4.25	5.73	6.63	3.14	3.64	4.27	9.25	-40.48%
YoY %	-25.83%	-13.57%	111.15%	-13.74%	-14.75%	-53.84%	-	-
Horiz. %	45.95%	61.95%	71.68%	33.95%	39.35%	46.16%	100.00%	-
DY	4.65	4.17	4.55	5.26	5.28	4.73	4.00	10.56%
YoY %	11.51%	-8.35%	-13.50%	-0.38%	11.63%	18.25%	-	-
Horiz. %	116.25%	104.25%	113.75%	131.50%	132.00%	118.25%	100.00%	-
P/NAPS	0.50	0.56	0.51	0.69	0.68	0.77	0.54	-5.00%
YoY %	-10.71%	9.80%	-26.09%	1.47%	-11.69%	42.59%	-	-
Horiz. %	92.59%	103.70%	94.44%	127.78%	125.93%	142.59%	100.00%	-

	30/04/13	31/01/13	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	CAGR
Price Multiplier on Announcement Date
Date	28/06/13	29/03/13	31/12/12	25/09/12	25/06/12	28/03/12	23/12/11	-
Price	0.80	0.90	0.85	0.92	0.90	0.83	0.79	-
P/RPS	1.49	1.62	1.45	1.54	1.47	1.26	1.15	18.86%
YoY %	-8.02%	11.72%	-5.84%	4.76%	16.67%	9.57%	-	-
Horiz. %	129.57%	140.87%	126.09%	133.91%	127.83%	109.57%	100.00%	-
P/EPS	21.87	16.38	14.57	30.86	26.04	18.35	11.39	54.54%
YoY %	33.52%	12.42%	-52.79%	18.51%	41.91%	61.11%	-	-
Horiz. %	192.01%	143.81%	127.92%	270.94%	228.62%	161.11%	100.00%	-
EY	4.57	6.11	6.86	3.24	3.84	5.45	8.78	-35.31%
YoY %	-25.20%	-10.93%	111.73%	-15.62%	-29.54%	-37.93%	-	-
Horiz. %	52.05%	69.59%	78.13%	36.90%	43.74%	62.07%	100.00%	-
DY	5.00	4.44	4.71	5.43	5.57	6.05	3.80	20.09%
YoY %	12.61%	-5.73%	-13.26%	-2.51%	-7.93%	59.21%	-	-
Horiz. %	131.58%	116.84%	123.95%	142.89%	146.58%	159.21%	100.00%	-
P/NAPS	0.47	0.53	0.50	0.67	0.64	0.60	0.57	-12.07%
YoY %	-11.32%	6.00%	-25.37%	4.69%	6.67%	5.26%	-	-
Horiz. %	82.46%	92.98%	87.72%	117.54%	112.28%	105.26%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos