[HIGH5] QoQ TTM Result on 30-Apr-2003 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 4.18%
YoY- 179.43%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 51,454 50,977 49,059 47,960 46,468 45,065 30,753 40.80%
PBT 9,820 10,501 10,904 10,654 10,222 10,033 6,263 34.85%
Tax -345 -415 -848 -888 -848 -840 -550 -26.66%
NP 9,475 10,086 10,056 9,766 9,374 9,193 5,713 39.98%
-
NP to SH 9,475 10,086 10,056 9,766 9,374 9,193 5,713 39.98%
-
Tax Rate 3.51% 3.95% 7.78% 8.33% 8.30% 8.37% 8.78% -
Total Cost 41,979 40,891 39,003 38,194 37,094 35,872 25,040 40.99%
-
Net Worth 76,335 68,604 69,711 67,199 65,714 46,024 38,203 58.44%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 1,595 1,595 - 628 628 628 628 85.83%
Div Payout % 16.84% 15.82% - 6.44% 6.71% 6.84% 11.00% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 76,335 68,604 69,711 67,199 65,714 46,024 38,203 58.44%
NOSH 81,207 79,772 80,127 79,999 80,139 57,711 50,294 37.51%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 18.41% 19.79% 20.50% 20.36% 20.17% 20.40% 18.58% -
ROE 12.41% 14.70% 14.43% 14.53% 14.26% 19.97% 14.95% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 63.36 63.90 61.23 59.95 57.98 78.09 61.15 2.38%
EPS 11.67 12.64 12.55 12.21 11.70 15.93 11.36 1.80%
DPS 2.00 2.00 0.00 0.79 0.78 1.09 1.25 36.68%
NAPS 0.94 0.86 0.87 0.84 0.82 0.7975 0.7596 15.21%
Adjusted Per Share Value based on latest NOSH - 79,999
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 12.57 12.45 11.98 11.72 11.35 11.01 7.51 40.83%
EPS 2.31 2.46 2.46 2.39 2.29 2.25 1.40 39.50%
DPS 0.39 0.39 0.00 0.15 0.15 0.15 0.15 88.75%
NAPS 0.1865 0.1676 0.1703 0.1642 0.1605 0.1124 0.0933 58.48%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 1.45 1.27 1.10 0.90 0.87 1.00 1.10 -
P/RPS 2.29 1.99 1.80 1.50 1.50 1.28 1.80 17.35%
P/EPS 12.43 10.04 8.76 7.37 7.44 6.28 9.68 18.08%
EY 8.05 9.96 11.41 13.56 13.44 15.93 10.33 -15.27%
DY 1.38 1.57 0.00 0.87 0.90 1.09 1.14 13.54%
P/NAPS 1.54 1.48 1.26 1.07 1.06 1.25 1.45 4.08%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 23/12/02 - -
Price 1.40 1.29 1.13 1.00 0.87 0.90 0.00 -
P/RPS 2.21 2.02 1.85 1.67 1.50 1.15 0.00 -
P/EPS 12.00 10.20 9.00 8.19 7.44 5.65 0.00 -
EY 8.33 9.80 11.11 12.21 13.44 17.70 0.00 -
DY 1.43 1.55 0.00 0.79 0.90 1.21 0.00 -
P/NAPS 1.49 1.50 1.30 1.19 1.06 1.13 0.00 -

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
Post a Comment