[HIGHTEC] YoY Cumulative Quarter Result on 31-Jan-2023 [#1]

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Cumulative Result
Revenue	5,243	7,192	7,317	5,694	5,132	5,113	6,158	-2.64%
YoY %	-27.10%	-1.71%	28.50%	10.95%	0.37%	-16.97%	-	-
Horiz. %	85.14%	116.79%	118.82%	92.47%	83.34%	83.03%	100.00%	-
PBT	520	1,723	2,234	2,119	479	865	1,492	-16.10%
YoY %	-69.82%	-22.87%	5.43%	342.38%	-44.62%	-42.02%	-	-
Horiz. %	34.85%	115.48%	149.73%	142.02%	32.10%	57.98%	100.00%	-
Tax	-321	-429	-361	-403	-157	-339	-476	-6.35%
YoY %	25.17%	-18.84%	10.42%	-156.69%	53.69%	28.78%	-	-
Horiz. %	67.44%	90.13%	75.84%	84.66%	32.98%	71.22%	100.00%	-
NP	199	1,294	1,873	1,716	322	526	1,016	-23.78%
YoY %	-84.62%	-30.91%	9.15%	432.92%	-38.78%	-48.23%	-	-
Horiz. %	19.59%	127.36%	184.35%	168.90%	31.69%	51.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199	1,294	1,873	1,716	322	526	1,016	-23.78%
YoY %	-84.62%	-30.91%	9.15%	432.92%	-38.78%	-48.23%	-	-
Horiz. %	19.59%	127.36%	184.35%	168.90%	31.69%	51.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.73%	24.90%	16.16%	19.02%	32.78%	39.19%	31.90%	-
YoY %	147.91%	54.08%	-15.04%	-41.98%	-16.36%	22.85%	-	-
Horiz. %	193.51%	78.06%	50.66%	59.62%	102.76%	122.85%	100.00%	-
Total Cost	5,044	5,898	5,444	3,978	4,810	4,587	5,142	-0.32%
YoY %	-14.48%	8.34%	36.85%	-17.30%	4.86%	-10.79%	-	-
Horiz. %	98.09%	114.70%	105.87%	77.36%	93.54%	89.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	135,698	130,571	117,874	98,244	95,246	92,623	90,560	6.96%
YoY %	3.93%	10.77%	19.98%	3.15%	2.83%	2.28%	-	-
Horiz. %	149.84%	144.18%	130.16%	108.48%	105.17%	102.28%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Dividend
Div	1,180	1,196	1,216	732	731	731	-	-
YoY %	-1.34%	-1.64%	66.12%	0.14%	0.00%	0.00%	-	-
Horiz. %	161.42%	163.61%	166.35%	100.14%	100.00%	100.00%	-	-
Div Payout %	593.01%	92.43%	64.97%	42.71%	227.19%	139.08%	-	-
YoY %	541.58%	42.27%	52.12%	-81.20%	63.35%	0.00%	-	-
Horiz. %	426.38%	66.46%	46.71%	30.71%	163.35%	100.00%	-	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Equity
Net Worth	135,698	130,571	117,874	98,244	95,246	92,623	90,560	6.96%
YoY %	3.93%	10.77%	19.98%	3.15%	2.83%	2.28%	-	-
Horiz. %	149.84%	144.18%	130.16%	108.48%	105.17%	102.28%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	20.08%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Ratio Analysis
NP Margin	3.80%	17.99%	25.60%	30.14%	6.27%	10.29%	16.50%	-
YoY %	-78.88%	-29.73%	-15.06%	380.70%	-39.07%	-37.64%	-	-
Horiz. %	23.03%	109.03%	155.15%	182.67%	38.00%	62.36%	100.00%	-
ROE	0.15%	0.99%	1.59%	1.75%	0.34%	0.57%	1.12%	-
YoY %	-84.85%	-37.74%	-9.14%	414.71%	-40.35%	-49.11%	-	-
Horiz. %	13.39%	88.39%	141.96%	156.25%	30.36%	50.89%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Per Share
RPS	4.44	6.01	6.01	15.54	14.03	13.98	16.84	-19.91%
YoY %	-26.12%	0.00%	-61.33%	10.76%	0.36%	-16.98%	-	-
Horiz. %	26.37%	35.69%	35.69%	92.28%	83.31%	83.02%	100.00%	-
EPS	0.17	1.06	1.54	4.68	0.88	1.44	2.78	-37.21%
YoY %	-83.96%	-31.17%	-67.09%	431.82%	-38.89%	-48.20%	-	-
Horiz. %	6.12%	38.13%	55.40%	168.35%	31.65%	51.80%	100.00%	-
DPS	1.00	1.00	1.00	2.00	2.00	2.00	0.00	-
YoY %	0.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	50.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.1499	1.0917	0.9687	2.6807	2.604	2.5323	2.4759	-11.99%
YoY %	5.33%	12.70%	-63.86%	2.95%	2.83%	2.28%	-	-
Horiz. %	46.44%	44.09%	39.13%	108.27%	105.17%	102.28%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	4.48	6.15	6.26	4.87	4.39	4.37	5.26	-2.63%
YoY %	-27.15%	-1.76%	28.54%	10.93%	0.46%	-16.92%	-	-
Horiz. %	85.17%	116.92%	119.01%	92.59%	83.46%	83.08%	100.00%	-
EPS	0.17	1.11	1.60	1.47	0.28	0.45	0.87	-23.81%
YoY %	-84.68%	-30.63%	8.84%	425.00%	-37.78%	-48.28%	-	-
Horiz. %	19.54%	127.59%	183.91%	168.97%	32.18%	51.72%	100.00%	-
DPS	1.01	1.02	1.04	0.63	0.63	0.63	0.00	-
YoY %	-0.98%	-1.92%	65.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.32%	161.90%	165.08%	100.00%	100.00%	100.00%	-	-
NAPS	1.1601	1.1163	1.0078	0.8399	0.8143	0.7919	0.7742	6.96%
YoY %	3.92%	10.77%	19.99%	3.14%	2.83%	2.29%	-	-
Horiz. %	149.85%	144.19%	130.17%	108.49%	105.18%	102.29%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/24	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	-
Price	0.885	1.15	1.17	1.82	1.25	1.28	1.27	-
P/RPS	19.92	19.12	19.46	11.71	8.91	9.16	7.54	17.56%
YoY %	4.18%	-1.75%	66.18%	31.43%	-2.73%	21.49%	-	-
Horiz. %	264.19%	253.58%	258.09%	155.31%	118.17%	121.49%	100.00%	-
P/EPS	524.81	106.29	76.01	38.87	141.99	89.01	45.72	50.16%
YoY %	393.75%	39.84%	95.55%	-72.62%	59.52%	94.69%	-	-
Horiz. %	1,147.88%	232.48%	166.25%	85.02%	310.56%	194.69%	100.00%	-
EY	0.19	0.94	1.32	2.57	0.70	1.12	2.19	-33.45%
YoY %	-79.79%	-28.79%	-48.64%	267.14%	-37.50%	-48.86%	-	-
Horiz. %	8.68%	42.92%	60.27%	117.35%	31.96%	51.14%	100.00%	-
DY	1.13	0.87	0.85	1.10	1.60	1.56	0.00	-
YoY %	29.89%	2.35%	-22.73%	-31.25%	2.56%	0.00%	-	-
Horiz. %	72.44%	55.77%	54.49%	70.51%	102.56%	100.00%	-	-
P/NAPS	0.77	1.05	1.21	0.68	0.48	0.51	0.51	7.10%
YoY %	-26.67%	-13.22%	77.94%	41.67%	-5.88%	0.00%	-	-
Horiz. %	150.98%	205.88%	237.25%	133.33%	94.12%	100.00%	100.00%	-

	31/01/24	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	CAGR
Price Multiplier on Announcement Date
Date	19/03/24	27/03/23	28/03/22	26/03/21	27/03/20	26/03/19	24/09/18	-
Price	0.91	0.94	1.10	2.15	0.90	1.20	1.36	-
P/RPS	20.48	15.63	18.29	13.84	6.41	8.58	8.08	16.75%
YoY %	31.03%	-14.54%	32.15%	115.91%	-25.29%	6.19%	-	-
Horiz. %	253.47%	193.44%	226.36%	171.29%	79.33%	106.19%	100.00%	-
P/EPS	539.64	86.88	71.46	45.92	102.23	83.45	48.96	49.15%
YoY %	521.13%	21.58%	55.62%	-55.08%	22.50%	70.45%	-	-
Horiz. %	1,102.21%	177.45%	145.96%	93.79%	208.80%	170.45%	100.00%	-
EY	0.19	1.15	1.40	2.18	0.98	1.20	2.04	-32.66%
YoY %	-83.48%	-17.86%	-35.78%	122.45%	-18.33%	-41.18%	-	-
Horiz. %	9.31%	56.37%	68.63%	106.86%	48.04%	58.82%	100.00%	-
DY	1.10	1.06	0.91	0.93	2.22	1.67	0.00	-
YoY %	3.77%	16.48%	-2.15%	-58.11%	32.93%	0.00%	-	-
Horiz. %	65.87%	63.47%	54.49%	55.69%	132.93%	100.00%	-	-
P/NAPS	0.79	0.86	1.14	0.80	0.35	0.47	0.55	6.21%
YoY %	-8.14%	-24.56%	42.50%	128.57%	-25.53%	-14.55%	-	-
Horiz. %	143.64%	156.36%	207.27%	145.45%	63.64%	85.45%	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