[HIGHTEC] YoY TTM Result on 31-Jan-2008 [#1]

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
TTM Result
Revenue	25,333	20,432	24,880	32,245	28,570	28,432	24,560	0.51%
YoY %	23.99%	-17.88%	-22.84%	12.86%	0.49%	15.77%	-	-
Horiz. %	103.15%	83.19%	101.30%	131.29%	116.33%	115.77%	100.00%	-
PBT	845	827	1,130	3,515	594	-215	-299	-
YoY %	2.18%	-26.81%	-67.85%	491.75%	376.28%	28.09%	-	-
Horiz. %	-282.61%	-276.59%	-377.93%	-1,175.59%	-198.66%	71.91%	100.00%	-
Tax	1,052	-25	-693	-528	111	-135	-172	-
YoY %	4,308.00%	96.39%	-31.25%	-575.68%	182.22%	21.51%	-	-
Horiz. %	-611.63%	14.53%	402.91%	306.98%	-64.53%	78.49%	100.00%	-
NP	1,897	802	437	2,987	705	-350	-471	-
YoY %	136.53%	83.52%	-85.37%	323.69%	301.43%	25.69%	-	-
Horiz. %	-402.76%	-170.28%	-92.78%	-634.18%	-149.68%	74.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,143	833	418	2,963	746	-396	-471	-
YoY %	157.26%	99.28%	-85.89%	297.18%	288.38%	15.92%	-	-
Horiz. %	-454.99%	-176.86%	-88.75%	-629.09%	-158.39%	84.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-124.50%	3.02%	61.33%	15.02%	-18.69%	-	-	-
YoY %	-4,222.52%	-95.08%	308.32%	180.36%	0.00%	-	-	-
Horiz. %	666.13%	-16.16%	-328.14%	-80.36%	100.00%	-	-	-
Total Cost	23,436	19,630	24,443	29,258	27,865	28,782	25,031	-1.09%
YoY %	19.39%	-19.69%	-16.46%	5.00%	-3.19%	14.99%	-	-
Horiz. %	93.63%	78.42%	97.65%	116.89%	111.32%	114.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,657	49,338	48,740	49,185	49,698	50,146	53,082	-0.45%
YoY %	4.70%	1.23%	-0.90%	-1.03%	-0.89%	-5.53%	-	-
Horiz. %	97.32%	92.95%	91.82%	92.66%	93.62%	94.47%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Dividend
Div	752	395	202	979	1,420	1,027	2,020	-15.17%
YoY %	90.38%	95.54%	-79.37%	-31.06%	38.27%	-49.16%	-	-
Horiz. %	37.23%	19.55%	10.00%	48.47%	70.30%	50.84%	100.00%	-
Div Payout %	35.13%	47.50%	48.35%	33.05%	190.46%	0.00%	0.00%	-
YoY %	-26.04%	-1.76%	46.29%	-82.65%	0.00%	0.00%	-	-
Horiz. %	18.44%	24.94%	25.39%	17.35%	100.00%	-	-	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Equity
Net Worth	51,657	49,338	48,740	49,185	49,698	50,146	53,082	-0.45%
YoY %	4.70%	1.23%	-0.90%	-1.03%	-0.89%	-5.53%	-	-
Horiz. %	97.32%	92.95%	91.82%	92.66%	93.62%	94.47%	100.00%	-
NOSH	37,615	37,096	36,647	38,728	40,405	40,769	40,521	-1.23%
YoY %	1.40%	1.23%	-5.37%	-4.15%	-0.89%	0.61%	-	-
Horiz. %	92.83%	91.55%	90.44%	95.58%	99.71%	100.61%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Ratio Analysis
NP Margin	7.49%	3.93%	1.76%	9.26%	2.47%	-1.23%	-1.92%	-
YoY %	90.59%	123.30%	-80.99%	274.90%	300.81%	35.94%	-	-
Horiz. %	-390.10%	-204.69%	-91.67%	-482.29%	-128.65%	64.06%	100.00%	-
ROE	4.15%	1.69%	0.86%	6.02%	1.50%	-0.79%	-0.89%	-
YoY %	145.56%	96.51%	-85.71%	301.33%	289.87%	11.24%	-	-
Horiz. %	-466.29%	-189.89%	-96.63%	-676.40%	-168.54%	88.76%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Per Share
RPS	67.35	55.08	67.89	83.26	70.71	69.74	60.61	1.77%
YoY %	22.28%	-18.87%	-18.46%	17.75%	1.39%	15.06%	-	-
Horiz. %	111.12%	90.88%	112.01%	137.37%	116.66%	115.06%	100.00%	-
EPS	5.70	2.25	1.14	7.65	1.85	-0.97	-1.16	-
YoY %	153.33%	97.37%	-85.10%	313.51%	290.72%	16.38%	-	-
Horiz. %	-491.38%	-193.97%	-98.28%	-659.48%	-159.48%	83.62%	100.00%	-
DPS	2.00	1.05	0.55	2.53	3.52	2.50	5.00	-14.15%
YoY %	90.48%	90.91%	-78.26%	-28.13%	40.80%	-50.00%	-	-
Horiz. %	40.00%	21.00%	11.00%	50.60%	70.40%	50.00%	100.00%	-
NAPS	1.3733	1.33	1.33	1.27	1.23	1.23	1.31	0.78%
YoY %	3.26%	0.00%	4.72%	3.25%	0.00%	-6.11%	-	-
Horiz. %	104.83%	101.53%	101.53%	96.95%	93.89%	93.89%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 38,728
RPS	20.79	16.77	20.42	26.47	23.45	23.34	20.16	0.51%
YoY %	23.97%	-17.87%	-22.86%	12.88%	0.47%	15.77%	-	-
Horiz. %	103.12%	83.18%	101.29%	131.30%	116.32%	115.77%	100.00%	-
EPS	1.76	0.68	0.34	2.43	0.61	-0.33	-0.39	-
YoY %	158.82%	100.00%	-86.01%	298.36%	284.85%	15.38%	-	-
Horiz. %	-451.28%	-174.36%	-87.18%	-623.08%	-156.41%	84.62%	100.00%	-
DPS	0.62	0.32	0.17	0.80	1.17	0.84	1.66	-15.13%
YoY %	93.75%	88.24%	-78.75%	-31.62%	39.29%	-49.40%	-	-
Horiz. %	37.35%	19.28%	10.24%	48.19%	70.48%	50.60%	100.00%	-
NAPS	0.424	0.405	0.4001	0.4037	0.4079	0.4116	0.4357	-0.45%
YoY %	4.69%	1.22%	-0.89%	-1.03%	-0.90%	-5.53%	-	-
Horiz. %	97.31%	92.95%	91.83%	92.66%	93.62%	94.47%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	-
Price	0.865	0.82	0.75	0.82	0.64	0.56	0.88	-
P/RPS	1.28	1.49	1.10	0.98	0.91	0.80	1.45	-2.05%
YoY %	-14.09%	35.45%	12.24%	7.69%	13.75%	-44.83%	-	-
Horiz. %	88.28%	102.76%	75.86%	67.59%	62.76%	55.17%	100.00%	-
P/EPS	15.18	36.52	65.75	10.72	34.66	-57.65	-75.71	-
YoY %	-58.43%	-44.46%	513.34%	-69.07%	160.12%	23.85%	-	-
Horiz. %	-20.05%	-48.24%	-86.84%	-14.16%	-45.78%	76.15%	100.00%	-
EY	6.59	2.74	1.52	9.33	2.88	-1.73	-1.32	-
YoY %	140.51%	80.26%	-83.71%	223.96%	266.47%	-31.06%	-	-
Horiz. %	-499.24%	-207.58%	-115.15%	-706.82%	-218.18%	131.06%	100.00%	-
DY	2.31	1.28	0.74	3.08	5.49	4.46	5.68	-13.91%
YoY %	80.47%	72.97%	-75.97%	-43.90%	23.09%	-21.48%	-	-
Horiz. %	40.67%	22.54%	13.03%	54.23%	96.65%	78.52%	100.00%	-
P/NAPS	0.63	0.62	0.56	0.65	0.52	0.46	0.67	-1.02%
YoY %	1.61%	10.71%	-13.85%	25.00%	13.04%	-31.34%	-	-
Horiz. %	94.03%	92.54%	83.58%	97.01%	77.61%	68.66%	100.00%	-

	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	23/03/11	26/03/10	30/03/09	31/03/08	29/03/07	29/03/06	28/03/05	-
Price	0.75	0.77	0.73	0.85	0.63	0.75	0.81	-
P/RPS	1.11	1.40	1.08	1.02	0.89	1.08	1.34	-3.08%
YoY %	-20.71%	29.63%	5.88%	14.61%	-17.59%	-19.40%	-	-
Horiz. %	82.84%	104.48%	80.60%	76.12%	66.42%	80.60%	100.00%	-
P/EPS	13.16	34.29	64.00	11.11	34.12	-77.21	-69.69	-
YoY %	-61.62%	-46.42%	476.06%	-67.44%	144.19%	-10.79%	-	-
Horiz. %	-18.88%	-49.20%	-91.84%	-15.94%	-48.96%	110.79%	100.00%	-
EY	7.60	2.92	1.56	9.00	2.93	-1.30	-1.44	-
YoY %	160.27%	87.18%	-82.67%	207.17%	325.38%	9.72%	-	-
Horiz. %	-527.78%	-202.78%	-108.33%	-625.00%	-203.47%	90.28%	100.00%	-
DY	2.67	1.36	0.76	2.97	5.58	3.33	6.17	-13.02%
YoY %	96.32%	78.95%	-74.41%	-46.77%	67.57%	-46.03%	-	-
Horiz. %	43.27%	22.04%	12.32%	48.14%	90.44%	53.97%	100.00%	-
P/NAPS	0.55	0.58	0.55	0.67	0.51	0.61	0.62	-1.97%
YoY %	-5.17%	5.45%	-17.91%	31.37%	-16.39%	-1.61%	-	-
Horiz. %	88.71%	93.55%	88.71%	108.06%	82.26%	98.39%	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