[HIGHTEC] QoQ TTM Result on 31-Jul-2016 [#3]

Stock

[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD

Announcement Date

26-Sep-2016

Admission Sponsor

Sponsor

Financial Year

31-Oct-2016

Quarter

31-Jul-2016 [#3]

Profit Trend

QoQ- -2.45%

YoY- 2.06%

Quarter Report

Kumpulan-3rd Quarter Financial Statement-Submission.pdf

Latest QR

Upcoming QR

HIGHTEC's Result

HIGHTEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
TTM Result
Revenue	20,298	19,430	19,367	19,734	19,849	20,559	21,505	-3.78%
YoY %	4.47%	0.33%	-1.86%	-0.58%	-3.45%	-4.40%	-	-
Horiz. %	94.39%	90.35%	90.06%	91.76%	92.30%	95.60%	100.00%	-
PBT	6,426	5,256	4,383	6,826	6,984	6,629	8,486	-16.93%
YoY %	22.26%	19.92%	-35.79%	-2.26%	5.36%	-21.88%	-	-
Horiz. %	75.72%	61.94%	51.65%	80.44%	82.30%	78.12%	100.00%	-
Tax	-1,067	-1,026	-964	-1,083	-1,097	-1,033	-1,515	-20.85%
YoY %	-4.00%	-6.43%	10.99%	1.28%	-6.20%	31.82%	-	-
Horiz. %	70.43%	67.72%	63.63%	71.49%	72.41%	68.18%	100.00%	-
NP	5,359	4,230	3,419	5,743	5,887	5,596	6,971	-16.09%
YoY %	26.69%	23.72%	-40.47%	-2.45%	5.20%	-19.72%	-	-
Horiz. %	76.88%	60.68%	49.05%	82.38%	84.45%	80.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,359	4,230	3,419	5,743	5,887	5,596	6,971	-16.09%
YoY %	26.69%	23.72%	-40.47%	-2.45%	5.20%	-19.72%	-	-
Horiz. %	76.88%	60.68%	49.05%	82.38%	84.45%	80.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	19.52%	21.99%	15.87%	15.71%	15.58%	17.85%	-
YoY %	-14.96%	-11.23%	38.56%	1.02%	0.83%	-12.72%	-	-
Horiz. %	93.00%	109.36%	123.19%	88.91%	88.01%	87.28%	100.00%	-
Total Cost	14,939	15,200	15,948	13,991	13,962	14,963	14,534	1.85%
YoY %	-1.72%	-4.69%	13.99%	0.21%	-6.69%	2.95%	-	-
Horiz. %	102.79%	104.58%	109.73%	96.26%	96.06%	102.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,631	84,811	83,724	80,736	83,073	80,802	80,917	3.03%
YoY %	-0.21%	1.30%	3.70%	-2.81%	2.81%	-0.14%	-	-
Horiz. %	104.59%	104.81%	103.47%	99.78%	102.66%	99.86%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	1,280	548	1,277	729	1,275	1,275	1,277	0.15%
YoY %	133.58%	-57.09%	75.17%	-42.82%	0.00%	-0.16%	-	-
Horiz. %	100.23%	42.91%	100.00%	57.09%	99.84%	99.84%	100.00%	-
Div Payout %	23.89%	12.97%	37.38%	12.70%	21.67%	22.79%	18.32%	-
YoY %	84.19%	-65.30%	194.33%	-41.39%	-4.91%	24.40%	-	-
Horiz. %	130.40%	70.80%	204.04%	69.32%	118.29%	124.40%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	84,631	84,811	83,724	80,736	83,073	80,802	80,917	3.03%
YoY %	-0.21%	1.30%	3.70%	-2.81%	2.81%	-0.14%	-	-
Horiz. %	104.59%	104.81%	103.47%	99.78%	102.66%	99.86%	100.00%	-
NOSH	40,612	40,612	40,612	36,666	37,500	36,461	36,586	7.21%
YoY %	0.00%	0.00%	10.76%	-2.22%	2.85%	-0.34%	-	-
Horiz. %	111.00%	111.00%	111.00%	100.22%	102.50%	99.66%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	26.40%	21.77%	17.65%	29.10%	29.66%	27.22%	32.42%	-
YoY %	21.27%	23.34%	-39.35%	-1.89%	8.96%	-16.04%	-	-
Horiz. %	81.43%	67.15%	54.44%	89.76%	91.49%	83.96%	100.00%	-
ROE	6.33%	4.99%	4.08%	7.11%	7.09%	6.93%	8.61%	-
YoY %	26.85%	22.30%	-42.62%	0.28%	2.31%	-19.51%	-	-
Horiz. %	73.52%	57.96%	47.39%	82.58%	82.35%	80.49%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	55.49	53.12	52.95	53.82	52.93	56.39	58.78	-3.77%
YoY %	4.46%	0.32%	-1.62%	1.68%	-6.14%	-4.07%	-	-
Horiz. %	94.40%	90.37%	90.08%	91.56%	90.05%	95.93%	100.00%	-
EPS	14.65	11.56	9.35	15.66	15.70	15.35	19.05	-16.07%
YoY %	26.73%	23.64%	-40.29%	-0.25%	2.28%	-19.42%	-	-
Horiz. %	76.90%	60.68%	49.08%	82.20%	82.41%	80.58%	100.00%	-
DPS	3.50	1.50	3.49	1.99	3.40	3.50	3.50	0.00%
YoY %	133.33%	-57.02%	75.38%	-41.47%	-2.86%	0.00%	-	-
Horiz. %	100.00%	42.86%	99.71%	56.86%	97.14%	100.00%	100.00%	-
NAPS	2.3138	2.3187	2.289	2.2019	2.2153	2.2161	2.2117	3.05%
YoY %	-0.21%	1.30%	3.96%	-0.60%	-0.04%	0.20%	-	-
Horiz. %	104.62%	104.84%	103.50%	99.56%	100.16%	100.20%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 36,666
RPS	16.66	15.95	15.90	16.20	16.29	16.87	17.65	-3.77%
YoY %	4.45%	0.31%	-1.85%	-0.55%	-3.44%	-4.42%	-	-
Horiz. %	94.39%	90.37%	90.08%	91.78%	92.29%	95.58%	100.00%	-
EPS	4.40	3.47	2.81	4.71	4.83	4.59	5.72	-16.06%
YoY %	26.80%	23.49%	-40.34%	-2.48%	5.23%	-19.76%	-	-
Horiz. %	76.92%	60.66%	49.13%	82.34%	84.44%	80.24%	100.00%	-
DPS	1.05	0.45	1.05	0.60	1.05	1.05	1.05	0.00%
YoY %	133.33%	-57.14%	75.00%	-42.86%	0.00%	0.00%	-	-
Horiz. %	100.00%	42.86%	100.00%	57.14%	100.00%	100.00%	100.00%	-
NAPS	0.6946	0.6961	0.6872	0.6627	0.6818	0.6632	0.6641	3.04%
YoY %	-0.22%	1.30%	3.70%	-2.80%	2.80%	-0.14%	-	-
Horiz. %	104.59%	104.82%	103.48%	99.79%	102.67%	99.86%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	1.07	0.93	1.07	1.03	1.14	1.23	1.19	-
P/RPS	1.93	1.75	2.02	1.91	2.15	2.18	2.02	-2.99%
YoY %	10.29%	-13.37%	5.76%	-11.16%	-1.38%	7.92%	-	-
Horiz. %	95.54%	86.63%	100.00%	94.55%	106.44%	107.92%	100.00%	-
P/EPS	7.30	8.04	11.45	6.58	7.26	8.01	6.25	10.91%
YoY %	-9.20%	-29.78%	74.01%	-9.37%	-9.36%	28.16%	-	-
Horiz. %	116.80%	128.64%	183.20%	105.28%	116.16%	128.16%	100.00%	-
EY	13.69	12.44	8.74	15.21	13.77	12.48	16.01	-9.91%
YoY %	10.05%	42.33%	-42.54%	10.46%	10.34%	-22.05%	-	-
Horiz. %	85.51%	77.70%	54.59%	95.00%	86.01%	77.95%	100.00%	-
DY	3.27	1.61	3.27	1.93	2.98	2.85	2.94	7.35%
YoY %	103.11%	-50.76%	69.43%	-35.23%	4.56%	-3.06%	-	-
Horiz. %	111.22%	54.76%	111.22%	65.65%	101.36%	96.94%	100.00%	-
P/NAPS	0.46	0.40	0.47	0.47	0.51	0.56	0.54	-10.14%
YoY %	15.00%	-14.89%	0.00%	-7.84%	-8.93%	3.70%	-	-
Horiz. %	85.19%	74.07%	87.04%	87.04%	94.44%	103.70%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	21/06/17	28/03/17	29/12/16	26/09/16	21/06/16	29/03/16	29/12/15	-
Price	1.10	1.10	0.95	1.05	1.06	1.18	1.14	-
P/RPS	1.98	2.07	1.79	1.95	2.00	2.09	1.94	1.37%
YoY %	-4.35%	15.64%	-8.21%	-2.50%	-4.31%	7.73%	-	-
Horiz. %	102.06%	106.70%	92.27%	100.52%	103.09%	107.73%	100.00%	-
P/EPS	7.51	9.51	10.16	6.70	6.75	7.69	5.98	16.41%
YoY %	-21.03%	-6.40%	51.64%	-0.74%	-12.22%	28.60%	-	-
Horiz. %	125.59%	159.03%	169.90%	112.04%	112.88%	128.60%	100.00%	-
EY	13.32	10.51	9.84	14.92	14.81	13.01	16.71	-14.04%
YoY %	26.74%	6.81%	-34.05%	0.74%	13.84%	-22.14%	-	-
Horiz. %	79.71%	62.90%	58.89%	89.29%	88.63%	77.86%	100.00%	-
DY	3.18	1.36	3.68	1.89	3.21	2.97	3.07	2.37%
YoY %	133.82%	-63.04%	94.71%	-41.12%	8.08%	-3.26%	-	-
Horiz. %	103.58%	44.30%	119.87%	61.56%	104.56%	96.74%	100.00%	-
P/NAPS	0.48	0.47	0.42	0.48	0.48	0.53	0.52	-5.20%
YoY %	2.13%	11.90%	-12.50%	0.00%	-9.43%	1.92%	-	-
Horiz. %	92.31%	90.38%	80.77%	92.31%	92.31%	101.92%	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