[HIGHTEC] QoQ TTM Result on 31-Jul-2021 [#3]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jul-2021 [#3]
Profit Trend
QoQ- 99.29%
YoY- 638.16%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 24,149 23,523 21,900 21,297 21,398 19,069 18,507 19.46%
PBT 18,800 20,090 19,975 15,159 7,734 4,343 2,703 265.66%
Tax -1,216 -1,184 -1,226 -942 -600 -521 -275 170.13%
NP 17,584 18,906 18,749 14,217 7,134 3,822 2,428 275.68%
-
NP to SH 17,584 18,906 18,749 14,217 7,134 3,822 2,428 275.68%
-
Tax Rate 6.47% 5.89% 6.14% 6.21% 7.76% 12.00% 10.17% -
Total Cost 6,565 4,617 3,151 7,080 14,264 15,247 16,079 -45.05%
-
Net Worth 117,944 117,874 115,630 106,709 103,375 98,244 96,460 14.38%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 1,788 1,788 1,304 1,304 1,098 1,098 1,097 38.62%
Div Payout % 10.17% 9.46% 6.96% 9.18% 15.40% 28.75% 45.19% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 117,944 117,874 115,630 106,709 103,375 98,244 96,460 14.38%
NOSH 121,836 121,836 121,836 40,612 40,612 40,612 40,612 108.42%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 72.81% 80.37% 85.61% 66.76% 33.34% 20.04% 13.12% -
ROE 14.91% 16.04% 16.21% 13.32% 6.90% 3.89% 2.52% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 19.85 19.33 18.11 55.90 56.99 52.03 50.60 -46.50%
EPS 14.46 15.54 15.50 37.31 19.00 10.43 6.64 68.24%
DPS 1.47 1.47 1.08 3.42 2.93 3.00 3.00 -37.92%
NAPS 0.9697 0.9687 0.9562 2.8007 2.753 2.6807 2.6372 -48.76%
Adjusted Per Share Value based on latest NOSH - 40,612
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 20.65 20.11 18.72 18.21 18.29 16.30 15.82 19.49%
EPS 15.03 16.16 16.03 12.15 6.10 3.27 2.08 275.11%
DPS 1.53 1.53 1.12 1.12 0.94 0.94 0.94 38.49%
NAPS 1.0083 1.0078 0.9886 0.9123 0.8838 0.8399 0.8247 14.38%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.995 1.17 1.91 4.38 2.06 1.82 0.93 -
P/RPS 5.01 6.05 10.55 7.84 3.61 3.50 1.84 95.34%
P/EPS 6.88 7.53 12.32 11.74 10.84 17.45 14.01 -37.83%
EY 14.53 13.28 8.12 8.52 9.22 5.73 7.14 60.79%
DY 1.48 1.26 0.56 0.78 1.42 1.65 3.23 -40.65%
P/NAPS 1.03 1.21 2.00 1.56 0.75 0.68 0.35 105.76%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 28/06/22 28/03/22 29/12/21 28/09/21 29/06/21 26/03/21 29/12/20 -
Price 0.89 1.10 1.33 2.05 2.24 2.15 1.09 -
P/RPS 4.48 5.69 7.34 3.67 3.93 4.13 2.15 63.35%
P/EPS 6.16 7.08 8.58 5.49 11.79 20.62 16.42 -48.07%
EY 16.24 14.12 11.66 18.20 8.48 4.85 6.09 92.64%
DY 1.65 1.34 0.81 1.67 1.31 1.40 2.75 -28.92%
P/NAPS 0.92 1.14 1.39 0.73 0.81 0.80 0.41 71.65%

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