[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -8.55%
YoY- 51.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 130,572 136,528 120,609 123,633 124,022 127,176 102,395 17.57%
PBT 14,932 18,080 17,197 21,549 23,248 33,328 13,161 8.77%
Tax -3,128 -3,648 -3,064 -3,862 -3,918 -4,224 -1,079 103.18%
NP 11,804 14,432 14,133 17,686 19,330 29,104 12,082 -1.53%
-
NP to SH 11,714 14,380 14,048 17,617 19,264 29,024 11,995 -1.56%
-
Tax Rate 20.95% 20.18% 17.82% 17.92% 16.85% 12.67% 8.20% -
Total Cost 118,768 122,096 106,476 105,946 104,692 98,072 90,313 20.01%
-
Net Worth 108,772 106,651 102,893 100,533 96,918 94,591 87,214 15.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,171 14,379 1,005,009 - - - - -
Div Payout % 61.22% 100.00% 7,154.11% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 108,772 106,651 102,893 100,533 96,918 94,591 87,214 15.84%
NOSH 119,530 119,833 119,644 119,682 119,652 119,735 119,472 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.04% 10.57% 11.72% 14.31% 15.59% 22.88% 11.80% -
ROE 10.77% 13.48% 13.65% 17.52% 19.88% 30.68% 13.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 109.24 113.93 100.81 103.30 103.65 106.21 85.71 17.53%
EPS 9.80 12.00 11.70 14.72 16.10 24.24 10.04 -1.59%
DPS 6.00 12.00 840.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.86 0.84 0.81 0.79 0.73 15.81%
Adjusted Per Share Value based on latest NOSH - 119,765
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.20 7.52 6.65 6.81 6.84 7.01 5.64 17.66%
EPS 0.65 0.79 0.77 0.97 1.06 1.60 0.66 -1.01%
DPS 0.40 0.79 55.39 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0588 0.0567 0.0554 0.0534 0.0521 0.0481 15.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.94 0.715 0.73 0.665 0.695 0.545 0.41 -
P/RPS 0.86 0.63 0.72 0.64 0.67 0.51 0.48 47.46%
P/EPS 9.59 5.96 6.22 4.52 4.32 2.25 4.08 76.69%
EY 10.43 16.78 16.08 22.14 23.17 44.48 24.49 -43.36%
DY 6.38 16.78 1,150.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.85 0.79 0.86 0.69 0.56 50.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 -
Price 0.76 0.86 0.775 0.70 0.78 0.565 0.50 -
P/RPS 0.70 0.75 0.77 0.68 0.75 0.53 0.58 13.34%
P/EPS 7.76 7.17 6.60 4.76 4.84 2.33 4.98 34.37%
EY 12.89 13.95 15.15 21.03 20.64 42.90 20.08 -25.56%
DY 7.89 13.95 1,083.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.90 0.83 0.96 0.72 0.68 15.11%

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