[HIGHTEC] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -23.33%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 18,196 17,632 17,386 18,026 19,344 20,319 21,446 -12.30%
PBT 11,951 11,850 5,540 1,595 1,986 2,640 2,742 224.06%
Tax 1,874 1,854 773 -519 -603 -596 -614 -
NP 13,825 13,704 6,313 1,076 1,383 2,044 2,128 345.74%
-
NP to SH 13,825 13,704 6,313 1,012 1,320 2,005 2,133 344.91%
-
Tax Rate -15.68% -15.65% -13.95% 32.54% 30.36% 22.58% 22.39% -
Total Cost 4,371 3,928 11,073 16,950 17,961 18,275 19,318 -69.48%
-
Net Worth 71,667 0 68,936 36,756 61,625 62,377 62,698 11.26%
Dividend
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 1,857 1,097 1,278 1,460 1,460 1,460 1,459 21.24%
Div Payout % 13.43% 8.01% 20.25% 144.34% 110.66% 72.85% 68.45% -
Equity
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 71,667 0 68,936 36,756 61,625 62,377 62,698 11.26%
NOSH 37,999 36,577 36,577 36,756 36,086 36,480 36,554 3.14%
Ratio Analysis
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 75.98% 77.72% 36.31% 5.97% 7.15% 10.06% 9.92% -
ROE 19.29% 0.00% 9.16% 2.75% 2.14% 3.21% 3.40% -
Per Share
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 47.88 48.21 47.53 49.04 53.60 55.70 58.67 -14.98%
EPS 36.38 37.47 17.26 2.75 3.66 5.50 5.84 331.03%
DPS 4.89 3.00 3.50 4.00 4.00 4.00 4.00 17.40%
NAPS 1.886 0.00 1.8847 1.00 1.7077 1.7099 1.7152 7.87%
Adjusted Per Share Value based on latest NOSH - 36,756
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 14.93 14.47 14.27 14.80 15.88 16.68 17.60 -12.31%
EPS 11.35 11.25 5.18 0.83 1.08 1.65 1.75 345.14%
DPS 1.52 0.90 1.05 1.20 1.20 1.20 1.20 20.78%
NAPS 0.5882 0.00 0.5658 0.3017 0.5058 0.512 0.5146 11.26%
Price Multiplier on Financial Quarter End Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.16 1.08 0.925 0.98 0.86 0.96 0.88 -
P/RPS 2.42 2.24 1.95 2.00 1.60 1.72 1.50 46.52%
P/EPS 3.19 2.88 5.36 35.59 23.51 17.47 15.08 -71.08%
EY 31.36 34.69 18.66 2.81 4.25 5.73 6.63 245.94%
DY 4.21 2.78 3.78 4.08 4.65 4.17 4.55 -6.01%
P/NAPS 0.62 0.00 0.49 0.98 0.50 0.56 0.51 16.88%
Price Multiplier on Announcement Date
31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date - - 23/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.00 0.00 1.08 0.995 0.80 0.90 0.85 -
P/RPS 0.00 0.00 2.27 2.03 1.49 1.62 1.45 -
P/EPS 0.00 0.00 6.26 36.14 21.87 16.38 14.57 -
EY 0.00 0.00 15.98 2.77 4.57 6.11 6.86 -
DY 0.00 0.00 3.24 4.02 5.00 4.44 4.71 -
P/NAPS 0.00 0.00 0.57 1.00 0.47 0.53 0.50 -

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