[HIGHTEC] QoQ TTM Result on 31-Oct-2013 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
23-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 523.81%
YoY- 195.97%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 19,689 18,196 17,632 17,386 18,026 19,344 20,319 -2.50%
PBT 13,004 11,951 11,850 5,540 1,595 1,986 2,640 260.34%
Tax 1,870 1,874 1,854 773 -519 -603 -596 -
NP 14,874 13,825 13,704 6,313 1,076 1,383 2,044 393.14%
-
NP to SH 14,874 13,825 13,704 6,313 1,012 1,320 2,005 400.84%
-
Tax Rate -14.38% -15.68% -15.65% -13.95% 32.54% 30.36% 22.58% -
Total Cost 4,815 4,371 3,928 11,073 16,950 17,961 18,275 -65.77%
-
Net Worth 69,248 71,667 0 68,936 36,756 61,625 62,377 8.76%
Dividend
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 1,857 1,857 1,097 1,278 1,460 1,460 1,460 21.33%
Div Payout % 12.49% 13.43% 8.01% 20.25% 144.34% 110.66% 72.85% -
Equity
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 69,248 71,667 0 68,936 36,756 61,625 62,377 8.76%
NOSH 36,590 37,999 36,577 36,577 36,756 36,086 36,480 0.24%
Ratio Analysis
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 75.54% 75.98% 77.72% 36.31% 5.97% 7.15% 10.06% -
ROE 21.48% 19.29% 0.00% 9.16% 2.75% 2.14% 3.21% -
Per Share
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 53.81 47.88 48.21 47.53 49.04 53.60 55.70 -2.73%
EPS 40.65 36.38 37.47 17.26 2.75 3.66 5.50 399.34%
DPS 5.08 4.89 3.00 3.50 4.00 4.00 4.00 21.18%
NAPS 1.8925 1.886 0.00 1.8847 1.00 1.7077 1.7099 8.49%
Adjusted Per Share Value based on latest NOSH - 36,577
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 16.83 15.56 15.07 14.86 15.41 16.54 17.37 -2.50%
EPS 12.72 11.82 11.72 5.40 0.87 1.13 1.71 401.93%
DPS 1.59 1.59 0.94 1.09 1.25 1.25 1.25 21.33%
NAPS 0.592 0.6127 0.00 0.5894 0.3142 0.5269 0.5333 8.75%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/04/14 30/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.00 1.16 1.08 0.925 0.98 0.86 0.96 -
P/RPS 1.86 2.42 2.24 1.95 2.00 1.60 1.72 6.49%
P/EPS 2.46 3.19 2.88 5.36 35.59 23.51 17.47 -79.32%
EY 40.65 31.36 34.69 18.66 2.81 4.25 5.73 383.16%
DY 5.08 4.21 2.78 3.78 4.08 4.65 4.17 17.19%
P/NAPS 0.53 0.62 0.00 0.49 0.98 0.50 0.56 -4.33%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/12/13 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date - - - 23/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.00 0.00 0.00 1.08 0.995 0.80 0.90 -
P/RPS 0.00 0.00 0.00 2.27 2.03 1.49 1.62 -
P/EPS 0.00 0.00 0.00 6.26 36.14 21.87 16.38 -
EY 0.00 0.00 0.00 15.98 2.77 4.57 6.11 -
DY 0.00 0.00 0.00 3.24 4.02 5.00 4.44 -
P/NAPS 0.00 0.00 0.00 0.57 1.00 0.47 0.53 -

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