[HIGHTEC] YoY Annualized Quarter Result on 31-Oct-2016 [#4]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Oct-2016 [#4]
Profit Trend
QoQ- 471.1%
YoY- -50.95%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 22,619 24,578 21,160 19,367 21,505 21,225 18,308 3.58%
PBT 4,311 6,671 7,127 4,383 8,486 7,221 5,944 -5.21%
Tax -804 -3,106 -1,437 -964 -1,515 -1,433 724 -
NP 3,507 3,565 5,690 3,419 6,971 5,788 6,668 -10.15%
-
NP to SH 3,507 3,565 5,690 3,419 6,971 5,788 6,668 -10.15%
-
Tax Rate 18.65% 46.56% 20.16% 21.99% 17.85% 19.84% -12.18% -
Total Cost 19,112 21,013 15,470 15,948 14,534 15,437 11,640 8.61%
-
Net Worth 94,330 92,097 90,107 83,724 80,890 74,826 68,936 5.36%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 1,280 1,280 1,828 1,280 1,280 1,280 548 15.17%
Div Payout % 36.50% 35.91% 32.14% 37.44% 18.36% 22.12% 8.23% -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 94,330 92,097 90,107 83,724 80,890 74,826 68,936 5.36%
NOSH 40,612 40,612 40,612 40,612 36,573 36,586 36,577 1.75%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 15.50% 14.50% 26.89% 17.65% 32.42% 27.27% 36.42% -
ROE 3.72% 3.87% 6.31% 4.08% 8.62% 7.74% 9.67% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 61.84 67.20 57.85 52.95 58.80 58.01 50.05 3.58%
EPS 9.59 9.75 15.56 9.35 19.06 15.82 18.23 -10.14%
DPS 3.50 3.50 5.00 3.50 3.50 3.50 1.50 15.15%
NAPS 2.579 2.5179 2.4635 2.289 2.2117 2.0452 1.8847 5.36%
Adjusted Per Share Value based on latest NOSH - 40,612
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 18.57 20.17 17.37 15.90 17.65 17.42 15.03 3.58%
EPS 2.88 2.93 4.67 2.81 5.72 4.75 5.47 -10.13%
DPS 1.05 1.05 1.50 1.05 1.05 1.05 0.45 15.15%
NAPS 0.7742 0.7559 0.7396 0.6872 0.6639 0.6142 0.5658 5.36%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.95 1.51 1.13 1.07 1.19 0.94 0.925 -
P/RPS 1.54 2.25 1.95 2.02 2.02 1.62 1.85 -3.00%
P/EPS 9.91 15.49 7.26 11.45 6.24 5.94 5.07 11.81%
EY 10.09 6.45 13.77 8.74 16.02 16.83 19.71 -10.55%
DY 3.68 2.32 4.42 3.27 2.94 3.72 1.62 14.64%
P/NAPS 0.37 0.60 0.46 0.47 0.54 0.46 0.49 -4.57%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/12/19 31/12/18 29/12/17 29/12/16 29/12/15 30/12/14 23/12/13 -
Price 1.28 1.20 1.13 0.95 1.14 0.90 1.08 -
P/RPS 2.07 1.79 1.95 1.79 1.94 1.55 2.16 -0.70%
P/EPS 13.35 12.31 7.26 10.16 5.98 5.69 5.92 14.50%
EY 7.49 8.12 13.77 9.84 16.72 17.58 16.88 -12.66%
DY 2.73 2.92 4.42 3.68 3.07 3.89 1.39 11.90%
P/NAPS 0.50 0.48 0.46 0.42 0.52 0.44 0.57 -2.15%

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