[HIGH5] YoY TTM Result on 31-Jan-2003 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
12-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 1.97%
YoY- 344.05%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 500,026 476,973 51,454 46,468 10,736 161.06%
PBT 15,054 18,631 9,820 10,222 2,323 59.50%
Tax 4,495 176 -345 -848 -212 -
NP 19,549 18,807 9,475 9,374 2,111 74.37%
-
NP to SH 19,549 18,807 9,475 9,374 2,111 74.37%
-
Tax Rate -29.86% -0.94% 3.51% 8.30% 9.13% -
Total Cost 480,477 458,166 41,979 37,094 8,625 173.01%
-
Net Worth 177,984 77,899 76,335 65,714 35,968 49.10%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - 2,832 1,595 628 - -
Div Payout % - 15.06% 16.84% 6.71% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 177,984 77,899 76,335 65,714 35,968 49.10%
NOSH 211,886 141,634 81,207 80,139 15,706 91.56%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 3.91% 3.94% 18.41% 20.17% 19.66% -
ROE 10.98% 24.14% 12.41% 14.26% 5.87% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 235.99 336.76 63.36 57.98 68.35 36.28%
EPS 9.23 13.28 11.67 11.70 13.44 -8.96%
DPS 0.00 2.00 2.00 0.78 0.00 -
NAPS 0.84 0.55 0.94 0.82 2.29 -22.16%
Adjusted Per Share Value based on latest NOSH - 80,139
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 122.15 116.52 12.57 11.35 2.62 161.13%
EPS 4.78 4.59 2.31 2.29 0.52 74.05%
DPS 0.00 0.69 0.39 0.15 0.00 -
NAPS 0.4348 0.1903 0.1865 0.1605 0.0879 49.09%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 27/01/06 31/01/05 30/01/04 31/01/03 - -
Price 0.68 1.13 1.45 0.87 0.00 -
P/RPS 0.29 0.34 2.29 1.50 0.00 -
P/EPS 7.37 8.51 12.43 7.44 0.00 -
EY 13.57 11.75 8.05 13.44 0.00 -
DY 0.00 1.77 1.38 0.90 0.00 -
P/NAPS 0.81 2.05 1.54 1.06 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 24/03/06 28/03/05 24/03/04 12/03/03 - -
Price 0.68 1.05 1.40 0.87 0.00 -
P/RPS 0.29 0.31 2.21 1.50 0.00 -
P/EPS 7.37 7.91 12.00 7.44 0.00 -
EY 13.57 12.65 8.33 13.44 0.00 -
DY 0.00 1.90 1.43 0.90 0.00 -
P/NAPS 0.81 1.91 1.49 1.06 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