[HEXTECH] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 5.72%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 108,043 120,460 139,104 148,856 123,993 123,713 120,046 -6.77%
PBT 13,727 16,608 18,050 20,872 19,791 21,272 22,206 -27.41%
Tax -1,045 -1,414 -1,428 -1,764 -1,717 -1,705 -1,862 -31.93%
NP 12,682 15,193 16,622 19,108 18,074 19,566 20,344 -27.00%
-
NP to SH 12,682 15,193 16,622 19,108 18,074 19,566 20,344 -27.00%
-
Tax Rate 7.61% 8.51% 7.91% 8.45% 8.68% 8.02% 8.39% -
Total Cost 95,361 105,266 122,482 129,748 105,919 104,146 99,702 -2.92%
-
Net Worth 97,184 99,556 97,141 97,220 88,586 94,800 82,564 11.47%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,198 4,797 7,195 - 5,752 - - -
Div Payout % 56.76% 31.58% 43.29% - 31.83% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 97,184 99,556 97,141 97,220 88,586 94,800 82,564 11.47%
NOSH 119,981 119,947 119,927 120,025 115,047 126,998 110,086 5.90%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.74% 12.61% 11.95% 12.84% 14.58% 15.82% 16.95% -
ROE 13.05% 15.26% 17.11% 19.65% 20.40% 20.64% 24.64% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 90.05 100.43 115.99 124.02 107.78 103.09 109.05 -11.97%
EPS 10.57 12.67 13.86 15.92 15.71 17.25 18.48 -31.07%
DPS 6.00 4.00 6.00 0.00 5.00 0.00 0.00 -
NAPS 0.81 0.83 0.81 0.81 0.77 0.79 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 120,025
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.95 6.64 7.67 8.20 6.83 6.82 6.62 -6.86%
EPS 0.70 0.84 0.92 1.05 1.00 1.08 1.12 -26.87%
DPS 0.40 0.26 0.40 0.00 0.32 0.00 0.00 -
NAPS 0.0536 0.0549 0.0535 0.0536 0.0488 0.0522 0.0455 11.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.46 0.44 0.99 0.73 0.85 1.17 1.25 -
P/RPS 0.51 0.44 0.85 0.59 0.79 1.13 1.15 -41.81%
P/EPS 4.35 3.47 7.14 4.59 5.41 7.18 6.76 -25.44%
EY 22.98 28.79 14.00 21.81 18.48 13.94 14.78 34.17%
DY 13.04 9.09 6.06 0.00 5.88 0.00 0.00 -
P/NAPS 0.57 0.53 1.22 0.90 1.10 1.48 1.67 -51.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 27/02/08 23/11/07 -
Price 0.82 0.46 0.44 0.80 0.82 0.93 1.29 -
P/RPS 0.91 0.46 0.38 0.65 0.76 0.90 1.18 -15.89%
P/EPS 7.76 3.63 3.17 5.03 5.22 5.70 6.98 7.31%
EY 12.89 27.54 31.50 19.90 19.16 17.53 14.33 -6.81%
DY 7.32 8.70 13.64 0.00 6.10 0.00 0.00 -
P/NAPS 1.01 0.55 0.54 0.99 1.06 1.18 1.72 -29.85%

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