[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.6%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 119,316 115,812 108,043 120,460 139,104 148,856 123,993 -2.52%
PBT 7,484 12,532 13,727 16,608 18,050 20,872 19,791 -47.67%
Tax -852 -976 -1,045 -1,414 -1,428 -1,764 -1,717 -37.29%
NP 6,632 11,556 12,682 15,193 16,622 19,108 18,074 -48.71%
-
NP to SH 6,632 11,556 12,682 15,193 16,622 19,108 18,074 -48.71%
-
Tax Rate 11.38% 7.79% 7.61% 8.51% 7.91% 8.45% 8.68% -
Total Cost 112,684 104,256 95,361 105,266 122,482 129,748 105,919 4.20%
-
Net Worth 100,921 100,695 97,184 99,556 97,141 97,220 88,586 9.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,198 4,797 7,195 - 5,752 -
Div Payout % - - 56.76% 31.58% 43.29% - 31.83% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 100,921 100,695 97,184 99,556 97,141 97,220 88,586 9.07%
NOSH 120,144 119,875 119,981 119,947 119,927 120,025 115,047 2.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.56% 9.98% 11.74% 12.61% 11.95% 12.84% 14.58% -
ROE 6.57% 11.48% 13.05% 15.26% 17.11% 19.65% 20.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 99.31 96.61 90.05 100.43 115.99 124.02 107.78 -5.30%
EPS 5.52 9.64 10.57 12.67 13.86 15.92 15.71 -50.17%
DPS 0.00 0.00 6.00 4.00 6.00 0.00 5.00 -
NAPS 0.84 0.84 0.81 0.83 0.81 0.81 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.58 6.38 5.95 6.64 7.67 8.20 6.83 -2.45%
EPS 0.37 0.64 0.70 0.84 0.92 1.05 1.00 -48.42%
DPS 0.00 0.00 0.40 0.26 0.40 0.00 0.32 -
NAPS 0.0556 0.0555 0.0536 0.0549 0.0535 0.0536 0.0488 9.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.56 0.46 0.44 0.99 0.73 0.85 -
P/RPS 0.64 0.58 0.51 0.44 0.85 0.59 0.79 -13.08%
P/EPS 11.59 5.81 4.35 3.47 7.14 4.59 5.41 66.10%
EY 8.63 17.21 22.98 28.79 14.00 21.81 18.48 -39.78%
DY 0.00 0.00 13.04 9.09 6.06 0.00 5.88 -
P/NAPS 0.76 0.67 0.57 0.53 1.22 0.90 1.10 -21.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 -
Price 0.60 0.69 0.82 0.46 0.44 0.80 0.82 -
P/RPS 0.60 0.71 0.91 0.46 0.38 0.65 0.76 -14.56%
P/EPS 10.87 7.16 7.76 3.63 3.17 5.03 5.22 62.99%
EY 9.20 13.97 12.89 27.54 31.50 19.90 19.16 -38.65%
DY 0.00 0.00 7.32 8.70 13.64 0.00 6.10 -
P/NAPS 0.71 0.82 1.01 0.55 0.54 0.99 1.06 -23.42%

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