[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.75%
YoY- -62.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 95,600 93,808 110,639 115,654 119,316 115,812 108,043 -7.82%
PBT 7,606 7,936 -68 7,562 7,484 12,532 13,727 -32.51%
Tax -1,110 -664 -1,485 -1,053 -852 -976 -1,045 4.10%
NP 6,496 7,272 -1,553 6,509 6,632 11,556 12,682 -35.95%
-
NP to SH 5,448 6,576 -2,227 5,720 6,632 11,556 12,682 -43.03%
-
Tax Rate 14.59% 8.37% - 13.92% 11.38% 7.79% 7.61% -
Total Cost 89,104 86,536 112,192 109,145 112,684 104,256 95,361 -4.41%
-
Net Worth 91,199 93,599 90,995 98,262 100,921 100,695 97,184 -4.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,591 - - - 7,198 -
Div Payout % - - 0.00% - - - 56.76% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 91,199 93,599 90,995 98,262 100,921 100,695 97,184 -4.14%
NOSH 120,000 119,999 119,731 119,832 120,144 119,875 119,981 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.79% 7.75% -1.40% 5.63% 5.56% 9.98% 11.74% -
ROE 5.97% 7.03% -2.45% 5.82% 6.57% 11.48% 13.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.67 78.17 92.41 96.51 99.31 96.61 90.05 -7.83%
EPS 4.54 5.48 -1.86 4.77 5.52 9.64 10.57 -43.04%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 6.00 -
NAPS 0.76 0.78 0.76 0.82 0.84 0.84 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 120,370
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.27 5.17 6.10 6.37 6.58 6.38 5.95 -7.76%
EPS 0.30 0.36 -0.12 0.32 0.37 0.64 0.70 -43.12%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.40 -
NAPS 0.0503 0.0516 0.0501 0.0542 0.0556 0.0555 0.0536 -4.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.53 0.56 0.57 0.64 0.56 0.46 -
P/RPS 0.65 0.68 0.61 0.59 0.64 0.58 0.51 17.53%
P/EPS 11.45 9.67 -30.11 11.94 11.59 5.81 4.35 90.52%
EY 8.73 10.34 -3.32 8.37 8.63 17.21 22.98 -47.51%
DY 0.00 0.00 5.36 0.00 0.00 0.00 13.04 -
P/NAPS 0.68 0.68 0.74 0.70 0.76 0.67 0.57 12.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 22/05/09 -
Price 0.50 0.51 0.54 0.54 0.60 0.69 0.82 -
P/RPS 0.63 0.65 0.58 0.56 0.60 0.71 0.91 -21.72%
P/EPS 11.01 9.31 -29.03 11.31 10.87 7.16 7.76 26.23%
EY 9.08 10.75 -3.44 8.84 9.20 13.97 12.89 -20.81%
DY 0.00 0.00 5.56 0.00 0.00 0.00 7.32 -
P/NAPS 0.66 0.65 0.71 0.66 0.71 0.82 1.01 -24.67%

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