[HIGHTEC] YoY TTM Result on 30-Apr-2024 [#2]

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
TTM Result
Revenue	24,391	26,502	24,149	21,398	20,272	23,368	22,501	1.35%
YoY %	-7.97%	9.74%	12.86%	5.55%	-13.25%	3.85%	-	-
Horiz. %	108.40%	117.78%	107.32%	95.10%	90.09%	103.85%	100.00%	-
PBT	10,790	9,815	18,800	7,734	2,333	6,320	6,898	7.73%
YoY %	9.93%	-47.79%	143.08%	231.50%	-63.09%	-8.38%	-	-
Horiz. %	156.42%	142.29%	272.54%	112.12%	33.82%	91.62%	100.00%	-
Tax	-2,350	-2,264	-1,216	-600	-867	-2,763	-1,640	6.17%
YoY %	-3.80%	-86.18%	-102.67%	30.80%	68.62%	-68.48%	-	-
Horiz. %	143.29%	138.05%	74.15%	36.59%	52.87%	168.48%	100.00%	-
NP	8,440	7,551	17,584	7,134	1,466	3,557	5,258	8.19%
YoY %	11.77%	-57.06%	146.48%	386.63%	-58.79%	-32.35%	-	-
Horiz. %	160.52%	143.61%	334.42%	135.68%	27.88%	67.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,440	7,551	17,584	7,134	1,466	3,557	5,258	8.19%
YoY %	11.77%	-57.06%	146.48%	386.63%	-58.79%	-32.35%	-	-
Horiz. %	160.52%	143.61%	334.42%	135.68%	27.88%	67.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.78%	23.07%	6.47%	7.76%	37.16%	43.72%	23.78%	-
YoY %	-5.59%	256.57%	-16.62%	-79.12%	-15.00%	83.85%	-	-
Horiz. %	91.59%	97.01%	27.21%	32.63%	156.27%	183.85%	100.00%	-
Total Cost	15,951	18,951	6,565	14,264	18,806	19,811	17,243	-1.28%
YoY %	-15.83%	188.67%	-53.98%	-24.15%	-5.07%	14.89%	-	-
Horiz. %	92.51%	109.91%	38.07%	82.72%	109.06%	114.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,599	129,935	117,944	103,375	93,860	93,073	90,528	6.82%
YoY %	3.59%	10.17%	14.09%	10.14%	0.85%	2.81%	-	-
Horiz. %	148.68%	143.53%	130.28%	114.19%	103.68%	102.81%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Dividend
Div	1,180	3,613	1,788	1,098	1,280	1,280	548	13.62%
YoY %	-67.34%	102.07%	62.84%	-14.22%	0.00%	133.58%	-	-
Horiz. %	215.33%	659.31%	326.28%	200.36%	233.58%	233.58%	100.00%	-
Div Payout %	13.98%	47.85%	10.17%	15.40%	87.33%	35.99%	10.43%	-
YoY %	-70.78%	370.50%	-33.96%	-82.37%	142.65%	245.06%	-	-
Horiz. %	134.04%	458.77%	97.51%	147.65%	837.30%	345.06%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Equity
Net Worth	134,599	129,935	117,944	103,375	93,860	93,073	90,528	6.82%
YoY %	3.59%	10.17%	14.09%	10.14%	0.85%	2.81%	-	-
Horiz. %	148.68%	143.53%	130.28%	114.19%	103.68%	102.81%	100.00%	-
NOSH	121,836	121,836	121,836	40,612	40,612	40,612	40,612	20.07%
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%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Ratio Analysis
NP Margin	34.60%	28.49%	72.81%	33.34%	7.23%	15.22%	23.37%	-
YoY %	21.45%	-60.87%	118.39%	361.13%	-52.50%	-34.87%	-	-
Horiz. %	148.05%	121.91%	311.55%	142.66%	30.94%	65.13%	100.00%	-
ROE	6.27%	5.81%	14.91%	6.90%	1.56%	3.82%	5.81%	-
YoY %	7.92%	-61.03%	116.09%	342.31%	-59.16%	-34.25%	-	-
Horiz. %	107.92%	100.00%	256.63%	118.76%	26.85%	65.75%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Per Share
RPS	20.67	22.18	19.85	56.99	55.42	63.89	61.52	-16.60%
YoY %	-6.81%	11.74%	-65.17%	2.83%	-13.26%	3.85%	-	-
Horiz. %	33.60%	36.05%	32.27%	92.64%	90.08%	103.85%	100.00%	-
EPS	7.15	6.32	14.46	19.00	4.01	9.72	14.38	-10.98%
YoY %	13.13%	-56.29%	-23.89%	373.82%	-58.74%	-32.41%	-	-
Horiz. %	49.72%	43.95%	100.56%	132.13%	27.89%	67.59%	100.00%	-
DPS	1.00	3.00	1.47	2.93	3.50	3.50	1.50	-6.52%
YoY %	-66.67%	104.08%	-49.83%	-16.29%	0.00%	133.33%	-	-
Horiz. %	66.67%	200.00%	98.00%	195.33%	233.33%	233.33%	100.00%	-
NAPS	1.1406	1.0876	0.9697	2.753	2.5661	2.5446	2.475	-12.10%
YoY %	4.87%	12.16%	-64.78%	7.28%	0.84%	2.81%	-	-
Horiz. %	46.08%	43.94%	39.18%	111.23%	103.68%	102.81%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Adjusted Per Share Value based on latest NOSH - 121,836
RPS	20.85	22.66	20.65	18.29	17.33	19.98	19.24	1.34%
YoY %	-7.99%	9.73%	12.90%	5.54%	-13.26%	3.85%	-	-
Horiz. %	108.37%	117.78%	107.33%	95.06%	90.07%	103.85%	100.00%	-
EPS	7.22	6.46	15.03	6.10	1.25	3.04	4.50	8.19%
YoY %	11.76%	-57.02%	146.39%	388.00%	-58.88%	-32.44%	-	-
Horiz. %	160.44%	143.56%	334.00%	135.56%	27.78%	67.56%	100.00%	-
DPS	1.01	3.09	1.53	0.94	1.09	1.09	0.47	13.58%
YoY %	-67.31%	101.96%	62.77%	-13.76%	0.00%	131.91%	-	-
Horiz. %	214.89%	657.45%	325.53%	200.00%	231.91%	231.91%	100.00%	-
NAPS	1.1507	1.1109	1.0083	0.8838	0.8024	0.7957	0.774	6.82%
YoY %	3.58%	10.18%	14.09%	10.14%	0.84%	2.80%	-	-
Horiz. %	148.67%	143.53%	130.27%	114.19%	103.67%	102.80%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/24	28/04/23	29/04/22	30/04/21	30/04/20	30/04/19	30/04/18	-
Price	0.865	0.93	0.995	2.06	1.00	1.20	1.20	-
P/RPS	4.19	4.19	5.01	3.61	1.80	1.88	1.95	13.58%
YoY %	0.00%	-16.37%	38.78%	100.56%	-4.26%	-3.59%	-	-
Horiz. %	214.87%	214.87%	256.92%	185.13%	92.31%	96.41%	100.00%	-
P/EPS	12.09	14.71	6.88	10.84	24.95	12.34	8.35	6.35%
YoY %	-17.81%	113.81%	-36.53%	-56.55%	102.19%	47.78%	-	-
Horiz. %	144.79%	176.17%	82.40%	129.82%	298.80%	147.78%	100.00%	-
EY	8.27	6.80	14.53	9.22	4.01	8.10	11.98	-5.98%
YoY %	21.62%	-53.20%	57.59%	129.93%	-50.49%	-32.39%	-	-
Horiz. %	69.03%	56.76%	121.29%	76.96%	33.47%	67.61%	100.00%	-
DY	1.16	3.23	1.48	1.42	3.50	2.92	1.25	-1.23%
YoY %	-64.09%	118.24%	4.23%	-59.43%	19.86%	133.60%	-	-
Horiz. %	92.80%	258.40%	118.40%	113.60%	280.00%	233.60%	100.00%	-
P/NAPS	0.76	0.86	1.03	0.75	0.39	0.47	0.48	7.95%
YoY %	-11.63%	-16.50%	37.33%	92.31%	-17.02%	-2.08%	-	-
Horiz. %	158.33%	179.17%	214.58%	156.25%	81.25%	97.92%	100.00%	-

	30/04/24	30/04/23	30/04/22	30/04/21	30/04/20	30/04/19	30/04/18	CAGR
Price Multiplier on Announcement Date
Date	27/06/24	26/06/23	28/06/22	29/06/21	29/06/20	24/06/19	27/06/18	-
Price	0.845	0.88	0.89	2.24	0.92	1.08	1.20	-
P/RPS	4.09	3.97	4.48	3.93	1.66	1.69	1.95	13.12%
YoY %	3.02%	-11.38%	13.99%	136.75%	-1.78%	-13.33%	-	-
Horiz. %	209.74%	203.59%	229.74%	201.54%	85.13%	86.67%	100.00%	-
P/EPS	11.81	13.92	6.16	11.79	22.95	11.11	8.35	5.94%
YoY %	-15.16%	125.97%	-47.75%	-48.63%	106.57%	33.05%	-	-
Horiz. %	141.44%	166.71%	73.77%	141.20%	274.85%	133.05%	100.00%	-
EY	8.46	7.18	16.24	8.48	4.36	9.00	11.98	-5.62%
YoY %	17.83%	-55.79%	91.51%	94.50%	-51.56%	-24.87%	-	-
Horiz. %	70.62%	59.93%	135.56%	70.78%	36.39%	75.13%	100.00%	-
DY	1.18	3.41	1.65	1.31	3.80	3.24	1.25	-0.95%
YoY %	-65.40%	106.67%	25.95%	-65.53%	17.28%	159.20%	-	-
Horiz. %	94.40%	272.80%	132.00%	104.80%	304.00%	259.20%	100.00%	-
P/NAPS	0.74	0.81	0.92	0.81	0.36	0.42	0.48	7.47%
YoY %	-8.64%	-11.96%	13.58%	125.00%	-14.29%	-12.50%	-	-
Horiz. %	154.17%	168.75%	191.67%	168.75%	75.00%	87.50%	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