[HIGH5] YoY Annualized Quarter Result on 31-Oct-2007 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 27.07%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 593,507 588,891 638,564 606,484 597,991 484,712 363,545 8.50%
PBT 3,655 1,448 -22,493 -18,149 -49,471 17,656 16,647 -22.32%
Tax -11 -15 1,239 0 1,244 4,495 116 -
NP 3,644 1,433 -21,254 -18,149 -48,227 22,151 16,763 -22.44%
-
NP to SH 3,650 1,439 -21,188 -18,011 -48,227 22,151 16,763 -22.42%
-
Tax Rate 0.30% 1.04% - - - -25.46% -0.70% -
Total Cost 589,863 587,458 659,818 624,633 646,218 462,561 346,782 9.25%
-
Net Worth 184,238 140,771 129,722 99,825 117,935 146,723 88,867 12.91%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - 2,434 -
Div Payout % - - - - - - 14.52% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 184,238 140,771 129,722 99,825 117,935 146,723 88,867 12.91%
NOSH 347,619 312,826 288,272 212,393 210,598 185,726 121,735 19.10%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 0.61% 0.24% -3.33% -2.99% -8.06% 4.57% 4.61% -
ROE 1.98% 1.02% -16.33% -18.04% -40.89% 15.10% 18.86% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 170.73 188.25 221.51 285.55 283.95 260.98 298.63 -8.89%
EPS 1.05 0.46 -7.35 -8.48 -22.90 11.93 13.77 -34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.53 0.45 0.45 0.47 0.56 0.79 0.73 -5.19%
Adjusted Per Share Value based on latest NOSH - 227,647
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 144.98 143.86 155.99 148.15 146.08 118.41 88.81 8.50%
EPS 0.89 0.35 -5.18 -4.40 -11.78 5.41 4.09 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.4501 0.3439 0.3169 0.2439 0.2881 0.3584 0.2171 12.91%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.69 0.69 0.74 0.92 0.43 0.64 1.09 -
P/RPS 0.40 0.37 0.33 0.32 0.15 0.25 0.36 1.77%
P/EPS 65.71 150.00 -10.07 -10.85 -1.88 5.37 7.92 42.25%
EY 1.52 0.67 -9.93 -9.22 -53.26 18.64 12.63 -29.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 1.30 1.53 1.64 1.96 0.77 0.81 1.49 -2.24%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 30/12/09 26/12/08 28/12/07 26/12/06 22/12/05 31/01/05 -
Price 0.65 0.76 0.98 0.95 0.40 0.62 1.13 -
P/RPS 0.38 0.40 0.44 0.33 0.14 0.24 0.38 0.00%
P/EPS 61.90 165.22 -13.33 -11.20 -1.75 5.20 8.21 40.00%
EY 1.62 0.61 -7.50 -8.93 -57.25 19.24 12.19 -28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 1.23 1.69 2.18 2.02 0.71 0.78 1.55 -3.77%

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