[HIGHTEC] YoY TTM Result on 31-Jan-2005 [#1]

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
TTM Result
Revenue	32,245	28,570	28,432	24,560	23,756	24,568	25,765	3.80%
YoY %	12.86%	0.49%	15.77%	3.38%	-3.31%	-4.65%	-	-
Horiz. %	125.15%	110.89%	110.35%	95.32%	92.20%	95.35%	100.00%	-
PBT	3,515	594	-215	-299	1,029	1,509	1,917	10.62%
YoY %	491.75%	376.28%	28.09%	-129.06%	-31.81%	-21.28%	-	-
Horiz. %	183.36%	30.99%	-11.22%	-15.60%	53.68%	78.72%	100.00%	-
Tax	-528	111	-135	-172	-179	-1,626	-714	-4.90%
YoY %	-575.68%	182.22%	21.51%	3.91%	88.99%	-127.73%	-	-
Horiz. %	73.95%	-15.55%	18.91%	24.09%	25.07%	227.73%	100.00%	-
NP	2,987	705	-350	-471	850	-117	1,203	16.35%
YoY %	323.69%	301.43%	25.69%	-155.41%	826.50%	-109.73%	-	-
Horiz. %	248.30%	58.60%	-29.09%	-39.15%	70.66%	-9.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,963	746	-396	-471	850	-117	1,203	16.20%
YoY %	297.18%	288.38%	15.92%	-155.41%	826.50%	-109.73%	-	-
Horiz. %	246.30%	62.01%	-32.92%	-39.15%	70.66%	-9.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	-18.69%	-	-	17.40%	107.75%	37.25%	-
YoY %	180.36%	0.00%	-	-	-83.85%	189.26%	-	-
Horiz. %	40.32%	-50.17%	-	-	46.71%	289.26%	100.00%	-
Total Cost	29,258	27,865	28,782	25,031	22,906	24,685	24,562	2.95%
YoY %	5.00%	-3.19%	14.99%	9.28%	-7.21%	0.50%	-	-
Horiz. %	119.12%	113.45%	117.18%	101.91%	93.26%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,185	49,698	50,146	53,082	53,151	54,557	54,799	-1.78%
YoY %	-1.03%	-0.89%	-5.53%	-0.13%	-2.58%	-0.44%	-	-
Horiz. %	89.76%	90.69%	91.51%	96.87%	96.99%	99.56%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Dividend
Div	979	1,420	1,027	2,020	3,012	2,029	-	-
YoY %	-31.06%	38.27%	-49.16%	-32.93%	48.45%	0.00%	-	-
Horiz. %	48.25%	69.99%	50.62%	99.56%	148.45%	100.00%	-	-
Div Payout %	33.05%	190.46%	0.00%	0.00%	354.42%	0.00%	-	-
YoY %	-82.65%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.33%	53.74%	0.00%	0.00%	100.00%	-	-	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Equity
Net Worth	49,185	49,698	50,146	53,082	53,151	54,557	54,799	-1.78%
YoY %	-1.03%	-0.89%	-5.53%	-0.13%	-2.58%	-0.44%	-	-
Horiz. %	89.76%	90.69%	91.51%	96.87%	96.99%	99.56%	100.00%	-
NOSH	38,728	40,405	40,769	40,521	40,886	40,714	39,999	-0.53%
YoY %	-4.15%	-0.89%	0.61%	-0.89%	0.42%	1.79%	-	-
Horiz. %	96.82%	101.02%	101.93%	101.31%	102.22%	101.79%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Ratio Analysis
NP Margin	9.26%	2.47%	-1.23%	-1.92%	3.58%	-0.48%	4.67%	-
YoY %	274.90%	300.81%	35.94%	-153.63%	845.83%	-110.28%	-	-
Horiz. %	198.29%	52.89%	-26.34%	-41.11%	76.66%	-10.28%	100.00%	-
ROE	6.02%	1.50%	-0.79%	-0.89%	1.60%	-0.21%	2.20%	-
YoY %	301.33%	289.87%	11.24%	-155.62%	861.90%	-109.55%	-	-
Horiz. %	273.64%	68.18%	-35.91%	-40.45%	72.73%	-9.55%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Per Share
RPS	83.26	70.71	69.74	60.61	58.10	60.34	64.41	4.36%
YoY %	17.75%	1.39%	15.06%	4.32%	-3.71%	-6.32%	-	-
Horiz. %	129.27%	109.78%	108.28%	94.10%	90.20%	93.68%	100.00%	-
EPS	7.65	1.85	-0.97	-1.16	2.08	-0.29	3.01	16.81%
YoY %	313.51%	290.72%	16.38%	-155.77%	817.24%	-109.63%	-	-
Horiz. %	254.15%	61.46%	-32.23%	-38.54%	69.10%	-9.63%	100.00%	-
DPS	2.53	3.52	2.50	5.00	7.37	5.00	0.00	-
YoY %	-28.13%	40.80%	-50.00%	-32.16%	47.40%	0.00%	-	-
Horiz. %	50.60%	70.40%	50.00%	100.00%	147.40%	100.00%	-	-
NAPS	1.27	1.23	1.23	1.31	1.30	1.34	1.37	-1.25%
YoY %	3.25%	0.00%	-6.11%	0.77%	-2.99%	-2.19%	-	-
Horiz. %	92.70%	89.78%	89.78%	95.62%	94.89%	97.81%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,521
RPS	26.47	23.45	23.34	20.16	19.50	20.16	21.15	3.80%
YoY %	12.88%	0.47%	15.77%	3.38%	-3.27%	-4.68%	-	-
Horiz. %	125.15%	110.87%	110.35%	95.32%	92.20%	95.32%	100.00%	-
EPS	2.43	0.61	-0.33	-0.39	0.70	-0.10	0.99	16.13%
YoY %	298.36%	284.85%	15.38%	-155.71%	800.00%	-110.10%	-	-
Horiz. %	245.45%	61.62%	-33.33%	-39.39%	70.71%	-10.10%	100.00%	-
DPS	0.80	1.17	0.84	1.66	2.47	1.67	0.00	-
YoY %	-31.62%	39.29%	-49.40%	-32.79%	47.90%	0.00%	-	-
Horiz. %	47.90%	70.06%	50.30%	99.40%	147.90%	100.00%	-	-
NAPS	0.4037	0.4079	0.4116	0.4357	0.4363	0.4478	0.4498	-1.78%
YoY %	-1.03%	-0.90%	-5.53%	-0.14%	-2.57%	-0.44%	-	-
Horiz. %	89.75%	90.68%	91.51%	96.87%	97.00%	99.56%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	30/01/02	-
Price	0.82	0.64	0.56	0.88	1.00	1.11	1.73	-
P/RPS	0.98	0.91	0.80	1.45	1.72	1.84	2.69	-15.48%
YoY %	7.69%	13.75%	-44.83%	-15.70%	-6.52%	-31.60%	-	-
Horiz. %	36.43%	33.83%	29.74%	53.90%	63.94%	68.40%	100.00%	-
P/EPS	10.72	34.66	-57.65	-75.71	48.10	-386.26	57.52	-24.41%
YoY %	-69.07%	160.12%	23.85%	-257.40%	112.45%	-771.52%	-	-
Horiz. %	18.64%	60.26%	-100.23%	-131.62%	83.62%	-671.52%	100.00%	-
EY	9.33	2.88	-1.73	-1.32	2.08	-0.26	1.74	32.28%
YoY %	223.96%	266.47%	-31.06%	-163.46%	900.00%	-114.94%	-	-
Horiz. %	536.21%	165.52%	-99.43%	-75.86%	119.54%	-14.94%	100.00%	-
DY	3.08	5.49	4.46	5.68	7.37	4.50	0.00	-
YoY %	-43.90%	23.09%	-21.48%	-22.93%	63.78%	0.00%	-	-
Horiz. %	68.44%	122.00%	99.11%	126.22%	163.78%	100.00%	-	-
P/NAPS	0.65	0.52	0.46	0.67	0.77	0.83	1.26	-10.44%
YoY %	25.00%	13.04%	-31.34%	-12.99%	-7.23%	-34.13%	-	-
Horiz. %	51.59%	41.27%	36.51%	53.17%	61.11%	65.87%	100.00%	-

	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	31/01/02	CAGR
Price Multiplier on Announcement Date
Date	31/03/08	29/03/07	29/03/06	28/03/05	29/03/04	28/03/03	28/03/02	-
Price	0.85	0.63	0.75	0.81	1.01	1.05	1.74	-
P/RPS	1.02	0.89	1.08	1.34	1.74	1.74	2.70	-14.97%
YoY %	14.61%	-17.59%	-19.40%	-22.99%	0.00%	-35.56%	-	-
Horiz. %	37.78%	32.96%	40.00%	49.63%	64.44%	64.44%	100.00%	-
P/EPS	11.11	34.12	-77.21	-69.69	48.58	-365.38	57.86	-24.03%
YoY %	-67.44%	144.19%	-10.79%	-243.45%	113.30%	-731.49%	-	-
Horiz. %	19.20%	58.97%	-133.44%	-120.45%	83.96%	-631.49%	100.00%	-
EY	9.00	2.93	-1.30	-1.44	2.06	-0.27	1.73	31.61%
YoY %	207.17%	325.38%	9.72%	-169.90%	862.96%	-115.61%	-	-
Horiz. %	520.23%	169.36%	-75.14%	-83.24%	119.08%	-15.61%	100.00%	-
DY	2.97	5.58	3.33	6.17	7.30	4.76	0.00	-
YoY %	-46.77%	67.57%	-46.03%	-15.48%	53.36%	0.00%	-	-
Horiz. %	62.39%	117.23%	69.96%	129.62%	153.36%	100.00%	-	-
P/NAPS	0.67	0.51	0.61	0.62	0.78	0.78	1.27	-10.10%
YoY %	31.37%	-16.39%	-1.61%	-20.51%	0.00%	-38.58%	-	-
Horiz. %	52.76%	40.16%	48.03%	48.82%	61.42%	61.42%	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