[HIGHTEC] YoY TTM Result on 31-Jul-2019 [#3]

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
TTM Result
Revenue	25,865	21,297	18,908	22,476	24,766	20,420	19,734	4.61%
YoY %	21.45%	12.63%	-15.87%	-9.25%	21.28%	3.48%	-	-
Horiz. %	131.07%	107.92%	95.81%	113.89%	125.50%	103.48%	100.00%	-
PBT	12,269	15,159	2,206	5,214	8,641	6,856	6,826	10.26%
YoY %	-19.06%	587.17%	-57.69%	-39.66%	26.04%	0.44%	-	-
Horiz. %	179.74%	222.08%	32.32%	76.38%	126.59%	100.44%	100.00%	-
Tax	-1,150	-942	-280	-2,799	-1,937	-1,056	-1,083	1.00%
YoY %	-22.08%	-236.43%	90.00%	-44.50%	-83.43%	2.49%	-	-
Horiz. %	106.19%	86.98%	25.85%	258.45%	178.86%	97.51%	100.00%	-
NP	11,119	14,217	1,926	2,415	6,704	5,800	5,743	11.63%
YoY %	-21.79%	638.16%	-20.25%	-63.98%	15.59%	0.99%	-	-
Horiz. %	193.61%	247.55%	33.54%	42.05%	116.73%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,119	14,217	1,926	2,415	6,704	5,800	5,743	11.63%
YoY %	-21.79%	638.16%	-20.25%	-63.98%	15.59%	0.99%	-	-
Horiz. %	193.61%	247.55%	33.54%	42.05%	116.73%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.37%	6.21%	12.69%	53.68%	22.42%	15.40%	15.87%	-
YoY %	50.89%	-51.06%	-76.36%	139.43%	45.58%	-2.96%	-	-
Horiz. %	59.04%	39.13%	79.96%	338.25%	141.27%	97.04%	100.00%	-
Total Cost	14,746	7,080	16,982	20,061	18,062	14,620	13,991	0.87%
YoY %	108.28%	-58.31%	-15.35%	11.07%	23.54%	4.50%	-	-
Horiz. %	105.40%	50.60%	121.38%	143.39%	129.10%	104.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	119,374	106,709	95,305	94,061	92,656	85,315	80,736	6.73%
YoY %	11.87%	11.97%	1.32%	1.52%	8.60%	5.67%	-	-
Horiz. %	147.86%	132.17%	118.05%	116.50%	114.76%	105.67%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Dividend
Div	3,634	1,304	1,097	1,280	548	1,828	729	30.68%
YoY %	178.68%	18.87%	-14.30%	133.58%	-70.02%	150.75%	-	-
Horiz. %	498.49%	178.88%	150.48%	175.58%	75.17%	250.75%	100.00%	-
Div Payout %	32.68%	9.18%	56.97%	53.01%	8.18%	31.53%	12.70%	-
YoY %	255.99%	-83.89%	7.47%	548.04%	-74.06%	148.27%	-	-
Horiz. %	257.32%	72.28%	448.58%	417.40%	64.41%	248.27%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Equity
Net Worth	119,374	106,709	95,305	94,061	92,656	85,315	80,736	6.73%
YoY %	11.87%	11.97%	1.32%	1.52%	8.60%	5.67%	-	-
Horiz. %	147.86%	132.17%	118.05%	116.50%	114.76%	105.67%	100.00%	-
NOSH	121,836	40,612	40,612	40,612	40,612	40,612	36,666	22.14%
YoY %	200.00%	0.00%	0.00%	0.00%	0.00%	10.76%	-	-
Horiz. %	332.29%	110.76%	110.76%	110.76%	110.76%	110.76%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Ratio Analysis
NP Margin	42.99%	66.76%	10.19%	10.74%	27.07%	28.40%	29.10%	-
YoY %	-35.61%	555.15%	-5.12%	-60.33%	-4.68%	-2.41%	-	-
Horiz. %	147.73%	229.42%	35.02%	36.91%	93.02%	97.59%	100.00%	-
ROE	9.31%	13.32%	2.02%	2.57%	7.24%	6.80%	7.11%	-
YoY %	-30.11%	559.41%	-21.40%	-64.50%	6.47%	-4.36%	-	-
Horiz. %	130.94%	187.34%	28.41%	36.15%	101.83%	95.64%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Per Share
RPS	21.40	55.90	51.69	61.45	67.71	55.83	53.82	-14.24%
YoY %	-61.72%	8.14%	-15.88%	-9.25%	21.28%	3.73%	-	-
Horiz. %	39.76%	103.86%	96.04%	114.18%	125.81%	103.73%	100.00%	-
EPS	9.20	37.31	5.27	6.60	18.33	15.86	15.66	-8.47%
YoY %	-75.34%	607.97%	-20.15%	-63.99%	15.57%	1.28%	-	-
Horiz. %	58.75%	238.25%	33.65%	42.15%	117.05%	101.28%	100.00%	-
DPS	3.00	3.42	3.00	3.50	1.50	5.00	1.99	7.07%
YoY %	-12.28%	14.00%	-14.29%	133.33%	-70.00%	151.26%	-	-
Horiz. %	150.75%	171.86%	150.75%	175.88%	75.38%	251.26%	100.00%	-
NAPS	0.9877	2.8007	2.6056	2.5716	2.5332	2.3325	2.2019	-12.50%
YoY %	-64.73%	7.49%	1.32%	1.52%	8.60%	5.93%	-	-
Horiz. %	44.86%	127.19%	118.33%	116.79%	115.05%	105.93%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Adjusted Per Share Value based on latest NOSH - 40,612
RPS	21.23	17.48	15.52	18.45	20.33	16.76	16.20	4.60%
YoY %	21.45%	12.63%	-15.88%	-9.25%	21.30%	3.46%	-	-
Horiz. %	131.05%	107.90%	95.80%	113.89%	125.49%	103.46%	100.00%	-
EPS	9.13	11.67	1.58	1.98	5.50	4.76	4.71	11.65%
YoY %	-21.77%	638.61%	-20.20%	-64.00%	15.55%	1.06%	-	-
Horiz. %	193.84%	247.77%	33.55%	42.04%	116.77%	101.06%	100.00%	-
DPS	2.98	1.07	0.90	1.05	0.45	1.50	0.60	30.60%
YoY %	178.50%	18.89%	-14.29%	133.33%	-70.00%	150.00%	-	-
Horiz. %	496.67%	178.33%	150.00%	175.00%	75.00%	250.00%	100.00%	-
NAPS	0.9798	0.8758	0.7822	0.772	0.7605	0.7003	0.6627	6.73%
YoY %	11.87%	11.97%	1.32%	1.51%	8.60%	5.67%	-	-
Horiz. %	147.85%	132.16%	118.03%	116.49%	114.76%	105.67%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/07/18	31/07/17	29/07/16	-
Price	0.925	4.38	0.94	1.10	1.21	1.03	1.03	-
P/RPS	4.32	7.84	1.82	1.79	1.79	1.84	1.91	14.56%
YoY %	-44.90%	330.77%	1.68%	0.00%	-2.72%	-3.66%	-	-
Horiz. %	226.18%	410.47%	95.29%	93.72%	93.72%	96.34%	100.00%	-
P/EPS	10.05	11.74	17.85	16.66	6.60	6.50	6.58	7.31%
YoY %	-14.40%	-34.23%	7.14%	152.42%	1.54%	-1.22%	-	-
Horiz. %	152.74%	178.42%	271.28%	253.19%	100.30%	98.78%	100.00%	-
EY	9.95	8.52	5.60	6.00	15.15	15.40	15.21	-6.82%
YoY %	16.78%	52.14%	-6.67%	-60.40%	-1.62%	1.25%	-	-
Horiz. %	65.42%	56.02%	36.82%	39.45%	99.61%	101.25%	100.00%	-
DY	3.24	0.78	3.19	3.18	1.24	4.85	1.93	9.01%
YoY %	315.38%	-75.55%	0.31%	156.45%	-74.43%	151.30%	-	-
Horiz. %	167.88%	40.41%	165.28%	164.77%	64.25%	251.30%	100.00%	-
P/NAPS	0.94	1.56	0.36	0.43	0.48	0.44	0.47	12.24%
YoY %	-39.74%	333.33%	-16.28%	-10.42%	9.09%	-6.38%	-	-
Horiz. %	200.00%	331.91%	76.60%	91.49%	102.13%	93.62%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	31/07/16	CAGR
Price Multiplier on Announcement Date
Date	26/09/22	28/09/21	25/09/20	25/09/19	26/09/18	28/09/17	26/09/16	-
Price	0.98	2.05	0.95	1.05	1.39	1.17	1.05	-
P/RPS	4.58	3.67	1.84	1.71	2.05	2.10	1.95	15.28%
YoY %	24.80%	99.46%	7.60%	-16.59%	-2.38%	7.69%	-	-
Horiz. %	234.87%	188.21%	94.36%	87.69%	105.13%	107.69%	100.00%	-
P/EPS	10.65	5.49	18.04	15.90	7.58	7.38	6.70	8.02%
YoY %	93.99%	-69.57%	13.46%	109.76%	2.71%	10.15%	-	-
Horiz. %	158.96%	81.94%	269.25%	237.31%	113.13%	110.15%	100.00%	-
EY	9.39	18.20	5.54	6.29	13.19	13.55	14.92	-7.42%
YoY %	-48.41%	228.52%	-11.92%	-52.31%	-2.66%	-9.18%	-	-
Horiz. %	62.94%	121.98%	37.13%	42.16%	88.40%	90.82%	100.00%	-
DY	3.06	1.67	3.16	3.33	1.08	4.27	1.89	8.35%
YoY %	83.23%	-47.15%	-5.11%	208.33%	-74.71%	125.93%	-	-
Horiz. %	161.90%	88.36%	167.20%	176.19%	57.14%	225.93%	100.00%	-
P/NAPS	0.99	0.73	0.36	0.41	0.55	0.50	0.48	12.81%
YoY %	35.62%	102.78%	-12.20%	-25.45%	10.00%	4.17%	-	-
Horiz. %	206.25%	152.08%	75.00%	85.42%	114.58%	104.17%	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