[HIGH5] QoQ TTM Result on 30-Apr-2011 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- 30.54%
YoY- 98.75%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 228,654 338,697 412,274 501,484 599,578 593,507 583,782 -46.37%
PBT -8,876 5,447 5,282 4,959 3,795 3,655 3,431 -
Tax -992 -832 -9 -20 -13 -11 -12 1782.46%
NP -9,868 4,615 5,273 4,939 3,782 3,644 3,419 -
-
NP to SH -9,860 4,623 5,279 4,945 3,788 3,649 3,425 -
-
Tax Rate - 15.27% 0.17% 0.40% 0.34% 0.30% 0.35% -
Total Cost 238,522 334,082 407,001 496,545 595,796 589,863 580,363 -44.63%
-
Net Worth 199,487 211,033 208,259 203,330 196,775 201,159 167,924 12.13%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 199,487 211,033 208,259 203,330 196,775 201,159 167,924 12.13%
NOSH 407,117 405,833 400,499 391,020 385,833 379,545 342,702 12.13%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -4.32% 1.36% 1.28% 0.98% 0.63% 0.61% 0.59% -
ROE -4.94% 2.19% 2.53% 2.43% 1.93% 1.81% 2.04% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 56.16 83.46 102.94 128.25 155.40 156.37 170.35 -52.18%
EPS -2.42 1.14 1.32 1.26 0.98 0.96 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.52 0.52 0.51 0.53 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 391,020
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 55.86 82.74 100.71 122.50 146.47 144.98 142.61 -46.37%
EPS -2.41 1.13 1.29 1.21 0.93 0.89 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4873 0.5155 0.5087 0.4967 0.4807 0.4914 0.4102 12.13%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.42 0.41 0.48 0.58 0.66 0.69 0.73 -
P/RPS 0.75 0.49 0.47 0.45 0.42 0.44 0.43 44.75%
P/EPS -17.34 35.99 36.42 45.86 67.23 71.77 73.04 -
EY -5.77 2.78 2.75 2.18 1.49 1.39 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.92 1.12 1.29 1.30 1.49 -30.60%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.43 0.35 0.54 0.58 0.65 0.71 -
P/RPS 0.36 0.52 0.34 0.42 0.37 0.42 0.42 -9.74%
P/EPS -8.26 37.75 26.55 42.70 59.08 67.61 71.04 -
EY -12.11 2.65 3.77 2.34 1.69 1.48 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.83 0.67 1.04 1.14 1.23 1.45 -56.82%

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