[HIGHTEC] YoY TTM Result on 31-Jan-2011 [#1]

Stock
[HIGHTEC] KUMPULAN H&L HIGH-TECH BHD
Announcement Date
23-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jan-2011 [#1]
Profit Trend
QoQ- 26.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIGHTEC's Result
HIGHTEC's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
Revenue 18,196 20,319 24,025 25,333 24,880 20,432 32,245 -9.08%
PBT 11,951 2,640 2,008 845 1,130 827 3,515 22.60%
Tax 1,874 -596 -574 1,052 -693 -25 -528 -
NP 13,825 2,044 1,434 1,897 437 802 2,987 29.06%
-
NP to SH 13,825 2,005 1,648 2,143 418 833 2,963 29.23%
-
Tax Rate -15.68% 22.58% 28.59% -124.50% 61.33% 3.02% 15.02% -
Total Cost 4,371 18,275 22,591 23,436 24,443 19,630 29,258 -27.13%
-
Net Worth 71,667 62,377 50,304 51,657 48,740 49,338 49,185 6.46%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
Div 1,857 1,460 1,828 752 202 395 979 11.24%
Div Payout % 13.43% 72.85% 110.98% 35.13% 48.35% 47.50% 33.05% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
Net Worth 71,667 62,377 50,304 51,657 48,740 49,338 49,185 6.46%
NOSH 37,999 36,480 36,444 37,615 36,647 37,096 38,728 -0.31%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
NP Margin 75.98% 10.06% 5.97% 7.49% 1.76% 3.93% 9.26% -
ROE 19.29% 3.21% 3.28% 4.15% 0.86% 1.69% 6.02% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
RPS 47.88 55.70 65.92 67.35 67.89 55.08 83.26 -8.80%
EPS 36.38 5.50 4.52 5.70 1.14 2.25 7.65 29.64%
DPS 4.89 4.00 5.02 2.00 0.55 1.05 2.53 11.59%
NAPS 1.886 1.7099 1.3803 1.3733 1.33 1.33 1.27 6.80%
Adjusted Per Share Value based on latest NOSH - 37,615
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
RPS 14.93 16.68 19.72 20.79 20.42 16.77 26.47 -9.09%
EPS 11.35 1.65 1.35 1.76 0.34 0.68 2.43 29.25%
DPS 1.52 1.20 1.50 0.62 0.17 0.32 0.80 11.27%
NAPS 0.5882 0.512 0.4129 0.424 0.4001 0.405 0.4037 6.46%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 30/01/09 29/01/10 31/01/08 -
Price 1.16 0.96 1.06 0.865 0.75 0.82 0.82 -
P/RPS 2.42 1.72 1.61 1.28 1.10 1.49 0.98 16.24%
P/EPS 3.19 17.47 23.44 15.18 65.75 36.52 10.72 -18.27%
EY 31.36 5.73 4.27 6.59 1.52 2.74 9.33 22.36%
DY 4.21 4.17 4.73 2.31 0.74 1.28 3.08 5.34%
P/NAPS 0.62 0.56 0.77 0.63 0.56 0.62 0.65 -0.78%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/09 31/01/10 31/01/08 CAGR
Date - 29/03/13 28/03/12 23/03/11 30/03/09 26/03/10 31/03/08 -
Price 0.00 0.90 0.83 0.75 0.73 0.77 0.85 -
P/RPS 0.00 1.62 1.26 1.11 1.08 1.40 1.02 -
P/EPS 0.00 16.38 18.35 13.16 64.00 34.29 11.11 -
EY 0.00 6.11 5.45 7.60 1.56 2.92 9.00 -
DY 0.00 4.44 6.05 2.67 0.76 1.36 2.97 -
P/NAPS 0.00 0.53 0.60 0.55 0.55 0.58 0.67 -

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