[HIGH5] YoY TTM Result on 31-Oct-2005 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 9.12%
YoY- 32.14%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 638,564 606,484 597,991 484,712 363,545 50,977 45,065 55.49%
PBT -22,493 -18,149 -49,615 17,656 16,647 10,501 10,033 -
Tax 1,239 0 1,244 4,495 116 -415 -840 -
NP -21,254 -18,149 -48,371 22,151 16,763 10,086 9,193 -
-
NP to SH -21,188 -18,011 -48,371 22,151 16,763 10,086 9,193 -
-
Tax Rate - - - -25.46% -0.70% 3.95% 8.37% -
Total Cost 659,818 624,633 646,362 462,561 346,782 40,891 35,872 62.39%
-
Net Worth 157,499 106,994 117,962 166,343 103,399 68,604 46,024 22.73%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - 2,832 1,595 628 -
Div Payout % - - - - 16.90% 15.82% 6.84% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 157,499 106,994 117,962 166,343 103,399 68,604 46,024 22.73%
NOSH 350,000 227,647 210,646 210,561 141,643 79,772 57,711 35.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin -3.33% -2.99% -8.09% 4.57% 4.61% 19.79% 20.40% -
ROE -13.45% -16.83% -41.01% 13.32% 16.21% 14.70% 19.97% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 182.45 266.41 283.88 230.20 256.66 63.90 78.09 15.17%
EPS -6.05 -7.91 -22.96 10.52 11.83 12.64 15.93 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 1.09 -
NAPS 0.45 0.47 0.56 0.79 0.73 0.86 0.7975 -9.08%
Adjusted Per Share Value based on latest NOSH - 210,561
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 155.99 148.15 146.08 118.41 88.81 12.45 11.01 55.49%
EPS -5.18 -4.40 -11.82 5.41 4.09 2.46 2.25 -
DPS 0.00 0.00 0.00 0.00 0.69 0.39 0.15 -
NAPS 0.3847 0.2614 0.2882 0.4063 0.2526 0.1676 0.1124 22.73%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.74 0.92 0.43 0.64 1.09 1.27 1.00 -
P/RPS 0.41 0.35 0.15 0.28 0.42 1.99 1.28 -17.26%
P/EPS -12.22 -11.63 -1.87 6.08 9.21 10.04 6.28 -
EY -8.18 -8.60 -53.40 16.44 10.86 9.96 15.93 -
DY 0.00 0.00 0.00 0.00 1.83 1.57 1.09 -
P/NAPS 1.64 1.96 0.77 0.81 1.49 1.48 1.25 4.62%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 26/12/08 28/12/07 26/12/06 22/12/05 31/01/05 30/12/03 23/12/02 -
Price 0.98 0.95 0.40 0.62 1.13 1.29 0.90 -
P/RPS 0.54 0.36 0.14 0.27 0.44 2.02 1.15 -11.82%
P/EPS -16.19 -12.01 -1.74 5.89 9.55 10.20 5.65 -
EY -6.18 -8.33 -57.41 16.97 10.47 9.80 17.70 -
DY 0.00 0.00 0.00 0.00 1.77 1.55 1.21 -
P/NAPS 2.18 2.02 0.71 0.78 1.55 1.50 1.13 11.56%

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