[HIGH5] YoY TTM Result on 31-Jul-2007 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 14.78%
YoY- -813.35%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 583,782 606,946 644,864 588,057 582,638 486,331 243,388 15.69%
PBT 3,431 904 -22,541 -70,972 5,142 20,256 15,460 -22.18%
Tax -12 -11 1,592 1,161 4,627 44 -187 -36.71%
NP 3,419 893 -20,949 -69,811 9,769 20,300 15,273 -22.06%
-
NP to SH 3,425 898 -20,871 -69,687 9,769 20,300 15,273 -22.04%
-
Tax Rate 0.35% 1.22% - - -89.98% -0.22% 1.21% -
Total Cost 580,363 606,053 665,813 657,868 572,869 466,031 228,115 16.83%
-
Net Worth 167,924 135,409 140,673 105,316 170,859 127,348 69,919 15.71%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - 2,832 1,595 -
Div Payout % - - - - - 13.95% 10.45% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 167,924 135,409 140,673 105,316 170,859 127,348 69,919 15.71%
NOSH 342,702 300,909 312,608 210,633 210,937 208,768 107,568 21.29%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 0.59% 0.15% -3.25% -11.87% 1.68% 4.17% 6.28% -
ROE 2.04% 0.66% -14.84% -66.17% 5.72% 15.94% 21.84% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 170.35 201.70 206.28 279.19 276.21 232.95 226.26 -4.61%
EPS 1.00 0.30 -6.68 -33.08 4.63 9.72 14.20 -35.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.48 -
NAPS 0.49 0.45 0.45 0.50 0.81 0.61 0.65 -4.59%
Adjusted Per Share Value based on latest NOSH - 210,633
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 142.61 148.27 157.53 143.65 142.33 118.80 59.46 15.68%
EPS 0.84 0.22 -5.10 -17.02 2.39 4.96 3.73 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.39 -
NAPS 0.4102 0.3308 0.3436 0.2573 0.4174 0.3111 0.1708 15.71%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.73 0.76 0.84 0.41 0.47 0.94 1.19 -
P/RPS 0.43 0.38 0.41 0.15 0.17 0.40 0.53 -3.42%
P/EPS 73.04 254.67 -12.58 -1.24 10.15 9.67 8.38 43.43%
EY 1.37 0.39 -7.95 -80.69 9.85 10.34 11.93 -30.27%
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.25 -
P/NAPS 1.49 1.69 1.87 0.82 0.58 1.54 1.83 -3.36%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 18/09/09 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 -
Price 0.71 0.68 0.82 0.50 0.41 0.80 1.12 -
P/RPS 0.42 0.34 0.40 0.18 0.15 0.34 0.49 -2.53%
P/EPS 71.04 227.86 -12.28 -1.51 8.85 8.23 7.89 44.21%
EY 1.41 0.44 -8.14 -66.17 11.30 12.15 12.68 -30.64%
DY 0.00 0.00 0.00 0.00 0.00 1.70 1.32 -
P/NAPS 1.45 1.51 1.82 1.00 0.51 1.31 1.72 -2.80%

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