[HIGHTEC] YoY Annualized Quarter Result on 31-Jan-2015 [#1]

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Annualized Quarter Result
Revenue	24,632	21,576	21,324	25,108	18,680	17,856	22,364	1.62%
YoY %	14.16%	1.18%	-15.07%	34.41%	4.61%	-20.16%	-	-
Horiz. %	110.14%	96.48%	95.35%	112.27%	83.53%	79.84%	100.00%	-
PBT	5,968	5,044	1,552	8,980	428	-1,564	-1,156	-
YoY %	18.32%	225.00%	-82.72%	1,998.13%	127.37%	-35.29%	-	-
Horiz. %	-516.26%	-436.33%	-134.26%	-776.82%	-37.02%	135.29%	100.00%	-
Tax	-1,904	-852	-604	-2,532	-276	-260	-332	33.75%
YoY %	-123.47%	-41.06%	76.15%	-817.39%	-6.15%	21.69%	-	-
Horiz. %	573.49%	256.63%	181.93%	762.65%	83.13%	78.31%	100.00%	-
NP	4,064	4,192	948	6,448	152	-1,824	-1,488	-
YoY %	-3.05%	342.19%	-85.30%	4,142.11%	108.33%	-22.58%	-	-
Horiz. %	-273.12%	-281.72%	-63.71%	-433.33%	-10.22%	122.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,064	4,192	948	6,448	152	-1,824	-1,312	-
YoY %	-3.05%	342.19%	-85.30%	4,142.11%	108.33%	-39.02%	-	-
Horiz. %	-309.76%	-319.51%	-72.26%	-491.46%	-11.59%	139.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.90%	16.89%	38.92%	28.20%	64.49%	-	-	-
YoY %	88.87%	-56.60%	38.01%	-56.27%	0.00%	-	-	-
Horiz. %	49.47%	26.19%	60.35%	43.73%	100.00%	-	-	-
Total Cost	20,568	17,384	20,376	18,660	18,528	19,680	23,852	-2.43%
YoY %	18.32%	-14.68%	9.20%	0.71%	-5.85%	-17.49%	-	-
Horiz. %	86.23%	72.88%	85.43%	78.23%	77.68%	82.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,560	84,811	80,802	76,849	71,667	62,377	50,304	10.28%
YoY %	6.78%	4.96%	5.14%	7.23%	14.89%	24.00%	-	-
Horiz. %	180.03%	168.60%	160.63%	152.77%	142.47%	124.00%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Dividend
Div	-	-	2,916	2,924	3,039	2,918	2,915	-
YoY %	-	-	-0.27%	-3.78%	4.15%	0.10%	-	-
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%	-	-
Horiz. %	-	-	15.38%	2.27%	100.00%	-	-	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Equity
Net Worth	90,560	84,811	80,802	76,849	71,667	62,377	50,304	10.28%
YoY %	6.78%	4.96%	5.14%	7.23%	14.89%	24.00%	-	-
Horiz. %	180.03%	168.60%	160.63%	152.77%	142.47%	124.00%	100.00%	-
NOSH	40,612	40,612	36,461	36,553	37,999	36,480	36,444	1.81%
YoY %	0.00%	11.38%	-0.25%	-3.81%	4.16%	0.10%	-	-
Horiz. %	111.44%	111.44%	100.05%	100.30%	104.27%	100.10%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Ratio Analysis
NP Margin	16.50%	19.43%	4.45%	25.68%	0.81%	-10.22%	-6.65%	-
YoY %	-15.08%	336.63%	-82.67%	3,070.37%	107.93%	-53.68%	-	-
Horiz. %	-248.12%	-292.18%	-66.92%	-386.17%	-12.18%	153.68%	100.00%	-
ROE	4.49%	4.94%	1.17%	8.39%	0.21%	-2.92%	-2.61%	-
YoY %	-9.11%	322.22%	-86.05%	3,895.24%	107.19%	-11.88%	-	-
Horiz. %	-172.03%	-189.27%	-44.83%	-321.46%	-8.05%	111.88%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Per Share
RPS	67.34	58.99	58.48	68.69	49.16	48.95	61.36	1.56%
YoY %	14.15%	0.87%	-14.86%	39.73%	0.43%	-20.22%	-	-
Horiz. %	109.75%	96.14%	95.31%	111.95%	80.12%	79.78%	100.00%	-
EPS	11.12	11.48	2.60	17.64	0.40	-5.00	-3.60	-
YoY %	-3.14%	341.54%	-85.26%	4,310.00%	108.00%	-38.89%	-	-
Horiz. %	-308.89%	-318.89%	-72.22%	-490.00%	-11.11%	138.89%	100.00%	-
DPS	0.00	0.00	8.00	8.00	8.00	8.00	8.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.4759	2.3187	2.2161	2.1024	1.886	1.7099	1.3803	10.21%
YoY %	6.78%	4.63%	5.41%	11.47%	10.30%	23.88%	-	-
Horiz. %	179.37%	167.99%	160.55%	152.31%	136.64%	123.88%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Adjusted Per Share Value based on latest NOSH - 36,553
RPS	20.22	17.71	17.50	20.61	15.33	14.66	18.36	1.61%
YoY %	14.17%	1.20%	-15.09%	34.44%	4.57%	-20.15%	-	-
Horiz. %	110.13%	96.46%	95.32%	112.25%	83.50%	79.85%	100.00%	-
EPS	3.34	3.44	0.78	5.29	0.12	-1.50	-1.08	-
YoY %	-2.91%	341.03%	-85.26%	4,308.33%	108.00%	-38.89%	-	-
Horiz. %	-309.26%	-318.52%	-72.22%	-489.81%	-11.11%	138.89%	100.00%	-
DPS	0.00	0.00	2.39	2.40	2.50	2.40	2.39	-
YoY %	0.00%	0.00%	-0.42%	-4.00%	4.17%	0.42%	-	-
Horiz. %	0.00%	0.00%	100.00%	100.42%	104.60%	100.42%	100.00%	-
NAPS	0.7433	0.6961	0.6632	0.6308	0.5882	0.512	0.4129	10.28%
YoY %	6.78%	4.96%	5.14%	7.24%	14.88%	24.00%	-	-
Horiz. %	180.02%	168.59%	160.62%	152.77%	142.46%	124.00%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/18	31/01/17	29/01/16	30/01/15	30/01/14	31/01/13	31/01/12	-
Price	1.27	0.93	1.23	0.885	1.16	0.96	1.06	-
P/RPS	1.89	1.58	2.10	1.29	2.36	1.96	1.73	1.48%
YoY %	19.62%	-24.76%	62.79%	-45.34%	20.41%	13.29%	-	-
Horiz. %	109.25%	91.33%	121.39%	74.57%	136.42%	113.29%	100.00%	-
P/EPS	11.43	8.11	47.31	5.02	290.00	-19.20	-29.44	-
YoY %	40.94%	-82.86%	842.43%	-98.27%	1,610.42%	34.78%	-	-
Horiz. %	-38.82%	-27.55%	-160.70%	-17.05%	-985.05%	65.22%	100.00%	-
EY	8.75	12.32	2.11	19.93	0.34	-5.21	-3.40	-
YoY %	-28.98%	483.89%	-89.41%	5,761.76%	106.53%	-53.24%	-	-
Horiz. %	-257.35%	-362.35%	-62.06%	-586.18%	-10.00%	153.24%	100.00%	-
DY	0.00	0.00	6.50	9.04	6.90	8.33	7.55	-
YoY %	0.00%	0.00%	-28.10%	31.01%	-17.17%	10.33%	-	-
Horiz. %	0.00%	0.00%	86.09%	119.74%	91.39%	110.33%	100.00%	-
P/NAPS	0.51	0.40	0.56	0.42	0.62	0.56	0.77	-6.63%
YoY %	27.50%	-28.57%	33.33%	-32.26%	10.71%	-27.27%	-	-
Horiz. %	66.23%	51.95%	72.73%	54.55%	80.52%	72.73%	100.00%	-

	31/01/18	31/01/17	31/01/16	31/01/15	31/01/14	31/01/13	31/01/12	CAGR
Price Multiplier on Announcement Date
Date	24/09/18	28/03/17	29/03/16	31/03/15	28/03/14	29/03/13	28/03/12	-
Price	1.36	1.10	1.18	0.925	1.00	0.90	0.83	-
P/RPS	2.02	1.86	2.02	1.35	2.03	1.84	1.35	6.94%
YoY %	8.60%	-7.92%	49.63%	-33.50%	10.33%	36.30%	-	-
Horiz. %	149.63%	137.78%	149.63%	100.00%	150.37%	136.30%	100.00%	-
P/EPS	12.24	9.60	45.38	5.24	250.00	-18.00	-23.06	-
YoY %	27.50%	-78.85%	766.03%	-97.90%	1,488.89%	21.94%	-	-
Horiz. %	-53.08%	-41.63%	-196.79%	-22.72%	-1,084.13%	78.06%	100.00%	-
EY	8.17	10.42	2.20	19.07	0.40	-5.56	-4.34	-
YoY %	-21.59%	373.64%	-88.46%	4,667.50%	107.19%	-28.11%	-	-
Horiz. %	-188.25%	-240.09%	-50.69%	-439.40%	-9.22%	128.11%	100.00%	-
DY	0.00	0.00	6.78	8.65	8.00	8.89	9.64	-
YoY %	0.00%	0.00%	-21.62%	8.13%	-10.01%	-7.78%	-	-
Horiz. %	0.00%	0.00%	70.33%	89.73%	82.99%	92.22%	100.00%	-
P/NAPS	0.55	0.47	0.53	0.44	0.53	0.53	0.60	-1.43%
YoY %	17.02%	-11.32%	20.45%	-16.98%	0.00%	-11.67%	-	-
Horiz. %	91.67%	78.33%	88.33%	73.33%	88.33%	88.33%	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