[HIGHTEC] YoY Annualized Quarter Result on 31-Oct-2003 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 233.0%
YoY- 353.06%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 29,411 26,811 24,541 23,585 24,069 27,916 35,988 -3.30%
PBT 223 -982 248 1,076 1,836 2,699 6,421 -42.86%
Tax 74 -93 -187 -188 -1,640 -812 -1,309 -
NP 297 -1,075 61 888 196 1,887 5,112 -37.75%
-
NP to SH 341 -1,092 61 888 196 1,887 5,112 -36.30%
-
Tax Rate -33.18% - 75.40% 17.47% 89.32% 30.09% 20.39% -
Total Cost 29,114 27,886 24,480 22,697 23,873 26,029 30,876 -0.97%
-
Net Worth 49,485 50,800 52,459 53,117 52,642 54,887 55,599 -1.92%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 1,014 1,016 1,016 1,013 2,009 2,003 2,000 -10.69%
Div Payout % 297.37% 0.00% 1,666.67% 114.16% 1,025.13% 106.16% 39.12% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 49,485 50,800 52,459 53,117 52,642 54,887 55,599 -1.92%
NOSH 40,561 40,640 40,666 40,547 40,185 40,063 40,000 0.23%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 1.01% -4.01% 0.25% 3.77% 0.81% 6.76% 14.20% -
ROE 0.69% -2.15% 0.12% 1.67% 0.37% 3.44% 9.19% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 72.51 65.97 60.35 58.17 59.90 69.68 89.97 -3.53%
EPS 0.84 -2.69 0.15 2.19 0.48 4.71 12.78 -36.45%
DPS 2.50 2.50 2.50 2.50 5.00 5.00 5.00 -10.90%
NAPS 1.22 1.25 1.29 1.31 1.31 1.37 1.39 -2.14%
Adjusted Per Share Value based on latest NOSH - 40,710
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 24.14 22.01 20.14 19.36 19.76 22.91 29.54 -3.30%
EPS 0.28 -0.90 0.05 0.73 0.16 1.55 4.20 -36.30%
DPS 0.83 0.83 0.83 0.83 1.65 1.64 1.64 -10.72%
NAPS 0.4062 0.417 0.4306 0.436 0.4321 0.4505 0.4564 -1.92%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.49 0.47 0.88 1.14 1.20 1.98 1.90 -
P/RPS 0.68 0.71 1.46 1.96 2.00 2.84 2.11 -17.19%
P/EPS 58.29 -17.49 586.67 52.05 246.03 42.04 14.87 25.55%
EY 1.72 -5.72 0.17 1.92 0.41 2.38 6.73 -20.32%
DY 5.10 5.32 2.84 2.19 4.17 2.53 2.63 11.66%
P/NAPS 0.40 0.38 0.68 0.87 0.92 1.45 1.37 -18.54%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 27/12/06 28/12/05 28/12/04 30/12/03 23/12/02 27/12/01 21/12/00 -
Price 0.52 0.50 0.90 1.07 1.15 1.76 1.61 -
P/RPS 0.72 0.76 1.49 1.84 1.92 2.53 1.79 -14.07%
P/EPS 61.85 -18.61 600.00 48.86 235.78 37.37 12.60 30.34%
EY 1.62 -5.37 0.17 2.05 0.42 2.68 7.94 -23.26%
DY 4.81 5.00 2.78 2.34 4.35 2.84 3.11 7.53%
P/NAPS 0.43 0.40 0.70 0.82 0.88 1.28 1.16 -15.23%

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