[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.95%
YoY- 103.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 127,176 102,395 107,296 106,588 112,216 102,747 102,894 15.18%
PBT 33,328 13,161 12,710 13,586 16,428 -11,009 -13,292 -
Tax -4,224 -1,079 -961 -1,008 -936 -3,274 -2,104 59.20%
NP 29,104 12,082 11,749 12,578 15,492 -14,283 -15,396 -
-
NP to SH 29,024 11,995 11,646 12,494 15,416 -16,223 -17,994 -
-
Tax Rate 12.67% 8.20% 7.56% 7.42% 5.70% - - -
Total Cost 98,072 90,313 95,546 94,010 96,724 117,030 118,290 -11.75%
-
Net Worth 94,591 87,214 84,956 82,575 79,241 75,520 77,976 13.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 94,591 87,214 84,956 82,575 79,241 75,520 77,976 13.75%
NOSH 119,735 119,472 119,657 119,674 120,062 119,873 119,964 -0.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.88% 11.80% 10.95% 11.80% 13.81% -13.90% -14.96% -
ROE 30.68% 13.75% 13.71% 15.13% 19.45% -21.48% -23.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 106.21 85.71 89.67 89.07 93.46 85.71 85.77 15.33%
EPS 24.24 10.04 9.73 10.44 12.84 -13.43 -15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.71 0.69 0.66 0.63 0.65 13.90%
Adjusted Per Share Value based on latest NOSH - 119,700
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.18 4.97 5.21 5.18 5.45 4.99 5.00 15.18%
EPS 1.41 0.58 0.57 0.61 0.75 -0.79 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0424 0.0413 0.0401 0.0385 0.0367 0.0379 13.79%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.545 0.41 0.40 0.41 0.38 0.41 0.41 -
P/RPS 0.51 0.48 0.45 0.46 0.41 0.48 0.48 4.12%
P/EPS 2.25 4.08 4.11 3.93 2.96 -3.03 -2.73 -
EY 44.48 24.49 24.33 25.46 33.79 -33.01 -36.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.56 0.59 0.58 0.65 0.63 6.25%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 27/02/12 -
Price 0.565 0.50 0.395 0.38 0.38 0.42 0.38 -
P/RPS 0.53 0.58 0.44 0.43 0.41 0.49 0.44 13.22%
P/EPS 2.33 4.98 4.06 3.64 2.96 -3.10 -2.53 -
EY 42.90 20.08 24.64 27.47 33.79 -32.22 -39.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.56 0.55 0.58 0.67 0.58 15.52%

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