[HIGH5] QoQ TTM Result on 31-Oct-2002 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- 60.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 49,059 47,960 46,468 45,065 30,753 20,451 10,736 176.13%
PBT 10,904 10,654 10,222 10,033 6,263 3,857 2,323 181.13%
Tax -848 -888 -848 -840 -550 -362 -212 152.62%
NP 10,056 9,766 9,374 9,193 5,713 3,495 2,111 183.92%
-
NP to SH 10,056 9,766 9,374 9,193 5,713 3,495 2,111 183.92%
-
Tax Rate 7.78% 8.33% 8.30% 8.37% 8.78% 9.39% 9.13% -
Total Cost 39,003 38,194 37,094 35,872 25,040 16,956 8,625 174.21%
-
Net Worth 69,711 67,199 65,714 46,024 38,203 27,300 35,968 55.63%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 628 628 628 628 - - -
Div Payout % - 6.44% 6.71% 6.84% 11.00% - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 69,711 67,199 65,714 46,024 38,203 27,300 35,968 55.63%
NOSH 80,127 79,999 80,139 57,711 50,294 37,917 15,706 197.23%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 20.50% 20.36% 20.17% 20.40% 18.58% 17.09% 19.66% -
ROE 14.43% 14.53% 14.26% 19.97% 14.95% 12.80% 5.87% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 61.23 59.95 57.98 78.09 61.15 53.94 68.35 -7.08%
EPS 12.55 12.21 11.70 15.93 11.36 9.22 13.44 -4.47%
DPS 0.00 0.79 0.78 1.09 1.25 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.7975 0.7596 0.72 2.29 -47.63%
Adjusted Per Share Value based on latest NOSH - 57,711
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 11.98 11.72 11.35 11.01 7.51 5.00 2.62 176.25%
EPS 2.46 2.39 2.29 2.25 1.40 0.85 0.52 182.61%
DPS 0.00 0.15 0.15 0.15 0.15 0.00 0.00 -
NAPS 0.1703 0.1642 0.1605 0.1124 0.0933 0.0667 0.0879 55.60%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 - - -
Price 1.10 0.90 0.87 1.00 1.10 0.00 0.00 -
P/RPS 1.80 1.50 1.50 1.28 1.80 0.00 0.00 -
P/EPS 8.76 7.37 7.44 6.28 9.68 0.00 0.00 -
EY 11.41 13.56 13.44 15.93 10.33 0.00 0.00 -
DY 0.00 0.87 0.90 1.09 1.14 0.00 0.00 -
P/NAPS 1.26 1.07 1.06 1.25 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 19/06/03 12/03/03 23/12/02 - - - -
Price 1.13 1.00 0.87 0.90 0.00 0.00 0.00 -
P/RPS 1.85 1.67 1.50 1.15 0.00 0.00 0.00 -
P/EPS 9.00 8.19 7.44 5.65 0.00 0.00 0.00 -
EY 11.11 12.21 13.44 17.70 0.00 0.00 0.00 -
DY 0.00 0.79 0.90 1.21 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.06 1.13 0.00 0.00 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