[HIGH5] QoQ TTM Result on 31-Jul-2009 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
18-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 123.97%
YoY- 104.3%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 578,119 578,292 588,891 606,946 626,781 640,639 638,564 -6.43%
PBT 2,498 2,132 1,448 904 -4,993 -13,918 -22,493 -
Tax -15 -15 -15 -11 1,234 1,239 1,239 -
NP 2,483 2,117 1,433 893 -3,759 -12,679 -21,254 -
-
NP to SH 2,488 2,122 1,439 898 -3,747 -12,657 -21,188 -
-
Tax Rate 0.60% 0.70% 1.04% 1.22% - - - -
Total Cost 575,636 576,175 587,458 606,053 630,540 653,318 659,818 -8.72%
-
Net Worth 165,599 157,599 144,710 135,409 147,374 155,999 157,499 3.40%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 165,599 157,599 144,710 135,409 147,374 155,999 157,499 3.40%
NOSH 345,000 328,333 321,578 300,909 327,500 346,666 350,000 -0.95%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 0.43% 0.37% 0.24% 0.15% -0.60% -1.98% -3.33% -
ROE 1.50% 1.35% 0.99% 0.66% -2.54% -8.11% -13.45% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 167.57 176.13 183.12 201.70 191.38 184.80 182.45 -5.52%
EPS 0.72 0.65 0.45 0.30 -1.14 -3.65 -6.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.45 0.45 0.45 0.45 0.45 4.40%
Adjusted Per Share Value based on latest NOSH - 300,909
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 141.22 141.27 143.86 148.27 153.11 156.50 155.99 -6.43%
EPS 0.61 0.52 0.35 0.22 -0.92 -3.09 -5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4045 0.385 0.3535 0.3308 0.36 0.3811 0.3847 3.41%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.79 0.77 0.69 0.76 0.75 0.98 0.74 -
P/RPS 0.47 0.44 0.38 0.38 0.39 0.53 0.41 9.55%
P/EPS 109.55 119.14 154.20 254.67 -65.55 -26.84 -12.22 -
EY 0.91 0.84 0.65 0.39 -1.53 -3.73 -8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.60 1.53 1.69 1.67 2.18 1.64 0.40%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 29/03/10 30/12/09 18/09/09 26/06/09 27/03/09 26/12/08 -
Price 0.74 0.72 0.76 0.68 0.79 1.00 0.98 -
P/RPS 0.44 0.41 0.42 0.34 0.41 0.54 0.54 -12.79%
P/EPS 102.61 111.40 169.84 227.86 -69.05 -27.39 -16.19 -
EY 0.97 0.90 0.59 0.44 -1.45 -3.65 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.50 1.69 1.51 1.76 2.22 2.18 -20.73%

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