[HIGH5] YoY TTM Result on 30-Apr-2003 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 4.18%
YoY- 179.43%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 511,336 509,626 124,070 47,960 20,451 123.49%
PBT 10,194 20,015 12,540 10,654 3,857 27.48%
Tax 4,495 176 -245 -888 -362 -
NP 14,689 20,191 12,295 9,766 3,495 43.14%
-
NP to SH 14,689 20,191 12,295 9,766 3,495 43.14%
-
Tax Rate -44.09% -0.88% 1.95% 8.33% 9.39% -
Total Cost 496,647 489,435 111,775 38,194 16,956 132.50%
-
Net Worth 173,283 110,875 60,291 67,199 27,300 58.67%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - 2,832 1,595 628 - -
Div Payout % - 14.03% 12.98% 6.44% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 173,283 110,875 60,291 67,199 27,300 58.67%
NOSH 211,320 181,762 98,838 79,999 37,917 53.60%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 2.87% 3.96% 9.91% 20.36% 17.09% -
ROE 8.48% 18.21% 20.39% 14.53% 12.80% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 241.97 280.38 125.53 59.95 53.94 45.49%
EPS 6.95 11.11 12.44 12.21 9.22 -6.81%
DPS 0.00 1.56 1.61 0.79 0.00 -
NAPS 0.82 0.61 0.61 0.84 0.72 3.30%
Adjusted Per Share Value based on latest NOSH - 79,999
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 124.91 124.49 30.31 11.72 5.00 123.44%
EPS 3.59 4.93 3.00 2.39 0.85 43.32%
DPS 0.00 0.69 0.39 0.15 0.00 -
NAPS 0.4233 0.2709 0.1473 0.1642 0.0667 58.66%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.62 1.00 1.32 0.90 0.00 -
P/RPS 0.26 0.36 1.05 1.50 0.00 -
P/EPS 8.92 9.00 10.61 7.37 0.00 -
EY 11.21 11.11 9.42 13.56 0.00 -
DY 0.00 1.56 1.22 0.87 0.00 -
P/NAPS 0.76 1.64 2.16 1.07 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 22/06/06 22/06/05 24/06/04 19/06/03 - -
Price 0.52 0.93 1.21 1.00 0.00 -
P/RPS 0.21 0.33 0.96 1.67 0.00 -
P/EPS 7.48 8.37 9.73 8.19 0.00 -
EY 13.37 11.94 10.28 12.21 0.00 -
DY 0.00 1.68 1.33 0.79 0.00 -
P/NAPS 0.63 1.52 1.98 1.19 0.00 -

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
Post a Comment