[HIGH5] QoQ TTM Result on 31-Oct-2009 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 60.24%
YoY- 106.79%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 583,782 578,119 578,292 588,891 606,946 626,781 640,639 -6.02%
PBT 3,431 2,498 2,132 1,448 904 -4,993 -13,918 -
Tax -12 -15 -15 -15 -11 1,234 1,239 -
NP 3,419 2,483 2,117 1,433 893 -3,759 -12,679 -
-
NP to SH 3,425 2,488 2,122 1,439 898 -3,747 -12,657 -
-
Tax Rate 0.35% 0.60% 0.70% 1.04% 1.22% - - -
Total Cost 580,363 575,636 576,175 587,458 606,053 630,540 653,318 -7.61%
-
Net Worth 167,924 165,599 157,599 144,710 135,409 147,374 155,999 5.04%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 167,924 165,599 157,599 144,710 135,409 147,374 155,999 5.04%
NOSH 342,702 345,000 328,333 321,578 300,909 327,500 346,666 -0.76%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 0.59% 0.43% 0.37% 0.24% 0.15% -0.60% -1.98% -
ROE 2.04% 1.50% 1.35% 0.99% 0.66% -2.54% -8.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 170.35 167.57 176.13 183.12 201.70 191.38 184.80 -5.29%
EPS 1.00 0.72 0.65 0.45 0.30 -1.14 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.45 0.45 0.45 0.45 5.85%
Adjusted Per Share Value based on latest NOSH - 321,578
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 142.61 141.22 141.27 143.86 148.27 153.11 156.50 -6.02%
EPS 0.84 0.61 0.52 0.35 0.22 -0.92 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4102 0.4045 0.385 0.3535 0.3308 0.36 0.3811 5.04%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.73 0.79 0.77 0.69 0.76 0.75 0.98 -
P/RPS 0.43 0.47 0.44 0.38 0.38 0.39 0.53 -13.04%
P/EPS 73.04 109.55 119.14 154.20 254.67 -65.55 -26.84 -
EY 1.37 0.91 0.84 0.65 0.39 -1.53 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.65 1.60 1.53 1.69 1.67 2.18 -22.46%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 29/03/10 30/12/09 18/09/09 26/06/09 27/03/09 -
Price 0.71 0.74 0.72 0.76 0.68 0.79 1.00 -
P/RPS 0.42 0.44 0.41 0.42 0.34 0.41 0.54 -15.46%
P/EPS 71.04 102.61 111.40 169.84 227.86 -69.05 -27.39 -
EY 1.41 0.97 0.90 0.59 0.44 -1.45 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.50 1.69 1.51 1.76 2.22 -24.77%

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