[HIGH5] YoY TTM Result on 31-Oct-2007 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 74.15%
YoY- 62.76%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 593,507 588,891 638,564 606,484 597,991 484,712 363,545 8.50%
PBT 3,655 1,448 -22,493 -18,149 -49,615 17,656 16,647 -22.32%
Tax -11 -15 1,239 0 1,244 4,495 116 -
NP 3,644 1,433 -21,254 -18,149 -48,371 22,151 16,763 -22.44%
-
NP to SH 3,649 1,439 -21,188 -18,011 -48,371 22,151 16,763 -22.43%
-
Tax Rate 0.30% 1.04% - - - -25.46% -0.70% -
Total Cost 589,863 587,458 659,818 624,633 646,362 462,561 346,782 9.25%
-
Net Worth 201,159 144,710 157,499 106,994 117,962 166,343 103,399 11.72%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - 2,832 -
Div Payout % - - - - - - 16.90% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 201,159 144,710 157,499 106,994 117,962 166,343 103,399 11.72%
NOSH 379,545 321,578 350,000 227,647 210,646 210,561 141,643 17.84%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 0.61% 0.24% -3.33% -2.99% -8.09% 4.57% 4.61% -
ROE 1.81% 0.99% -13.45% -16.83% -41.01% 13.32% 16.21% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 156.37 183.12 182.45 266.41 283.88 230.20 256.66 -7.92%
EPS 0.96 0.45 -6.05 -7.91 -22.96 10.52 11.83 -34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.53 0.45 0.45 0.47 0.56 0.79 0.73 -5.19%
Adjusted Per Share Value based on latest NOSH - 227,647
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 144.98 143.86 155.99 148.15 146.08 118.41 88.81 8.50%
EPS 0.89 0.35 -5.18 -4.40 -11.82 5.41 4.09 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.4914 0.3535 0.3847 0.2614 0.2882 0.4063 0.2526 11.72%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.69 0.69 0.74 0.92 0.43 0.64 1.09 -
P/RPS 0.44 0.38 0.41 0.35 0.15 0.28 0.42 0.77%
P/EPS 71.77 154.20 -12.22 -11.63 -1.87 6.08 9.21 40.78%
EY 1.39 0.65 -8.18 -8.60 -53.40 16.44 10.86 -28.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 1.30 1.53 1.64 1.96 0.77 0.81 1.49 -2.24%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/12/10 30/12/09 26/12/08 28/12/07 26/12/06 22/12/05 31/01/05 -
Price 0.65 0.76 0.98 0.95 0.40 0.62 1.13 -
P/RPS 0.42 0.42 0.54 0.36 0.14 0.27 0.44 -0.77%
P/EPS 67.61 169.84 -16.19 -12.01 -1.74 5.89 9.55 38.54%
EY 1.48 0.59 -6.18 -8.33 -57.41 16.97 10.47 -27.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 1.23 1.69 2.18 2.02 0.71 0.78 1.55 -3.77%

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