[HIGHTEC] YoY Annualized Quarter Result on 31-Jan-2014 [#1]

Stock

[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD

Announcement Date

28-Mar-2014

Admission Sponsor

Sponsor

Financial Year

31-Oct-2014

Quarter

31-Jan-2014 [#1]

Profit Trend

QoQ- -97.72%

YoY- 108.33%

Quarter Report

HIGHTEC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Annualized Quarter Result
Revenue	21,576	21,324	25,108	18,680	17,856	22,364	27,384	-3.89%
YoY %	1.18%	-15.07%	34.41%	4.61%	-20.16%	-18.33%	-	-
Horiz. %	78.79%	77.87%	91.69%	68.22%	65.21%	81.67%	100.00%	-
PBT	5,044	1,552	8,980	428	-1,564	-1,156	2,428	12.94%
YoY %	225.00%	-82.72%	1,998.13%	127.37%	-35.29%	-147.61%	-	-
Horiz. %	207.74%	63.92%	369.85%	17.63%	-64.42%	-47.61%	100.00%	-
Tax	-852	-604	-2,532	-276	-260	-332	-212	26.06%
YoY %	-41.06%	76.15%	-817.39%	-6.15%	21.69%	-56.60%	-	-
Horiz. %	401.89%	284.91%	1,194.34%	130.19%	122.64%	156.60%	100.00%	-
NP	4,192	948	6,448	152	-1,824	-1,488	2,216	11.19%
YoY %	342.19%	-85.30%	4,142.11%	108.33%	-22.58%	-167.15%	-	-
Horiz. %	189.17%	42.78%	290.97%	6.86%	-82.31%	-67.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,192	948	6,448	152	-1,824	-1,312	2,272	10.73%
YoY %	342.19%	-85.30%	4,142.11%	108.33%	-39.02%	-157.75%	-	-
Horiz. %	184.51%	41.73%	283.80%	6.69%	-80.28%	-57.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	38.92%	28.20%	64.49%	-	-	8.73%	-
YoY %	-56.60%	38.01%	-56.27%	0.00%	-	-	-	-
Horiz. %	193.47%	445.82%	323.02%	738.72%	-	-	100.00%	-
Total Cost	17,384	20,376	18,660	18,528	19,680	23,852	25,168	-5.97%
YoY %	-14.68%	9.20%	0.71%	-5.85%	-17.49%	-5.23%	-	-
Horiz. %	69.07%	80.96%	74.14%	73.62%	78.19%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,811	80,802	76,849	71,667	62,377	50,304	51,657	8.60%
YoY %	4.96%	5.14%	7.23%	14.89%	24.00%	-2.62%	-	-
Horiz. %	164.18%	156.42%	148.77%	138.74%	120.75%	97.38%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Dividend
Div	-	2,916	2,924	3,039	2,918	2,915	-	-
YoY %	-	-0.27%	-3.78%	4.15%	0.10%	0.00%	-	-
Horiz. %	-	100.03%	100.31%	104.25%	100.10%	100.00%	-	-
Div Payout %	-	307.69%	45.35%	2,000.00%	0.00%	0.00%	-	-
YoY %	-	578.48%	-97.73%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	15.38%	2.27%	100.00%	-	-	-	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Equity
Net Worth	84,811	80,802	76,849	71,667	62,377	50,304	51,657	8.60%
YoY %	4.96%	5.14%	7.23%	14.89%	24.00%	-2.62%	-	-
Horiz. %	164.18%	156.42%	148.77%	138.74%	120.75%	97.38%	100.00%	-
NOSH	40,612	36,461	36,553	37,999	36,480	36,444	37,615	1.28%
YoY %	11.38%	-0.25%	-3.81%	4.16%	0.10%	-3.11%	-	-
Horiz. %	107.97%	96.93%	97.18%	101.02%	96.98%	96.89%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Ratio Analysis
NP Margin	19.43%	4.45%	25.68%	0.81%	-10.22%	-6.65%	8.09%	-
YoY %	336.63%	-82.67%	3,070.37%	107.93%	-53.68%	-182.20%	-	-
Horiz. %	240.17%	55.01%	317.43%	10.01%	-126.33%	-82.20%	100.00%	-
ROE	4.94%	1.17%	8.39%	0.21%	-2.92%	-2.61%	4.40%	-
YoY %	322.22%	-86.05%	3,895.24%	107.19%	-11.88%	-159.32%	-	-
Horiz. %	112.27%	26.59%	190.68%	4.77%	-66.36%	-59.32%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Per Share
RPS	58.99	58.48	68.69	49.16	48.95	61.36	72.80	-3.44%
YoY %	0.87%	-14.86%	39.73%	0.43%	-20.22%	-15.71%	-	-
Horiz. %	81.03%	80.33%	94.35%	67.53%	67.24%	84.29%	100.00%	-
EPS	11.48	2.60	17.64	0.40	-5.00	-3.60	6.04	11.28%
YoY %	341.54%	-85.26%	4,310.00%	108.00%	-38.89%	-159.60%	-	-
Horiz. %	190.07%	43.05%	292.05%	6.62%	-82.78%	-59.60%	100.00%	-
DPS	0.00	8.00	8.00	8.00	8.00	8.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.3187	2.2161	2.1024	1.886	1.7099	1.3803	1.3733	9.11%
YoY %	4.63%	5.41%	11.47%	10.30%	23.88%	0.51%	-	-
Horiz. %	168.84%	161.37%	153.09%	137.33%	124.51%	100.51%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Adjusted Per Share Value based on latest NOSH - 37,999
RPS	17.71	17.50	20.61	15.33	14.66	18.36	22.48	-3.89%
YoY %	1.20%	-15.09%	34.44%	4.57%	-20.15%	-18.33%	-	-
Horiz. %	78.78%	77.85%	91.68%	68.19%	65.21%	81.67%	100.00%	-
EPS	3.44	0.78	5.29	0.12	-1.50	-1.08	1.86	10.78%
YoY %	341.03%	-85.26%	4,308.33%	108.00%	-38.89%	-158.06%	-	-
Horiz. %	184.95%	41.94%	284.41%	6.45%	-80.65%	-58.06%	100.00%	-
DPS	0.00	2.39	2.40	2.50	2.40	2.39	0.00	-
YoY %	0.00%	-0.42%	-4.00%	4.17%	0.42%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.42%	104.60%	100.42%	100.00%	-	-
NAPS	0.6961	0.6632	0.6308	0.5882	0.512	0.4129	0.424	8.60%
YoY %	4.96%	5.14%	7.24%	14.88%	24.00%	-2.62%	-	-
Horiz. %	164.17%	156.42%	148.77%	138.73%	120.75%	97.38%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	31/01/11	-
Price	0.93	1.23	0.885	1.16	0.96	1.06	0.865	-
P/RPS	1.58	2.10	1.29	2.36	1.96	1.73	1.19	4.83%
YoY %	-24.76%	62.79%	-45.34%	20.41%	13.29%	45.38%	-	-
Horiz. %	132.77%	176.47%	108.40%	198.32%	164.71%	145.38%	100.00%	-
P/EPS	8.11	47.31	5.02	290.00	-19.20	-29.44	14.32	-9.03%
YoY %	-82.86%	842.43%	-98.27%	1,610.42%	34.78%	-305.59%	-	-
Horiz. %	56.63%	330.38%	35.06%	2,025.14%	-134.08%	-205.59%	100.00%	-
EY	12.32	2.11	19.93	0.34	-5.21	-3.40	6.98	9.92%
YoY %	483.89%	-89.41%	5,761.76%	106.53%	-53.24%	-148.71%	-	-
Horiz. %	176.50%	30.23%	285.53%	4.87%	-74.64%	-48.71%	100.00%	-
DY	0.00	6.50	9.04	6.90	8.33	7.55	0.00	-
YoY %	0.00%	-28.10%	31.01%	-17.17%	10.33%	0.00%	-	-
Horiz. %	0.00%	86.09%	119.74%	91.39%	110.33%	100.00%	-	-
P/NAPS	0.40	0.56	0.42	0.62	0.56	0.77	0.63	-7.28%
YoY %	-28.57%	33.33%	-32.26%	10.71%	-27.27%	22.22%	-	-
Horiz. %	63.49%	88.89%	66.67%	98.41%	88.89%	122.22%	100.00%	-

	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	31/01/11	CAGR
Price Multiplier on Announcement Date
Date	28/03/17	29/03/16	31/03/15	28/03/14	29/03/13	28/03/12	23/03/11	-
Price	1.10	1.18	0.925	1.00	0.90	0.83	0.75	-
P/RPS	1.86	2.02	1.35	2.03	1.84	1.35	1.03	10.34%
YoY %	-7.92%	49.63%	-33.50%	10.33%	36.30%	31.07%	-	-
Horiz. %	180.58%	196.12%	131.07%	197.09%	178.64%	131.07%	100.00%	-
P/EPS	9.60	45.38	5.24	250.00	-18.00	-23.06	12.42	-4.19%
YoY %	-78.85%	766.03%	-97.90%	1,488.89%	21.94%	-285.67%	-	-
Horiz. %	77.29%	365.38%	42.19%	2,012.88%	-144.93%	-185.67%	100.00%	-
EY	10.42	2.20	19.07	0.40	-5.56	-4.34	8.05	4.39%
YoY %	373.64%	-88.46%	4,667.50%	107.19%	-28.11%	-153.91%	-	-
Horiz. %	129.44%	27.33%	236.89%	4.97%	-69.07%	-53.91%	100.00%	-
DY	0.00	6.78	8.65	8.00	8.89	9.64	0.00	-
YoY %	0.00%	-21.62%	8.13%	-10.01%	-7.78%	0.00%	-	-
Horiz. %	0.00%	70.33%	89.73%	82.99%	92.22%	100.00%	-	-
P/NAPS	0.47	0.53	0.44	0.53	0.53	0.60	0.55	-2.58%
YoY %	-11.32%	20.45%	-16.98%	0.00%	-11.67%	9.09%	-	-
Horiz. %	85.45%	96.36%	80.00%	96.36%	96.36%	109.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos