[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 7.88%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 120,984 116,340 117,424 120,478 121,566 118,956 125,696 -2.51%
PBT 9,468 6,040 12,200 16,374 15,680 16,788 16,788 -31.71%
Tax -1,652 -1,364 -2,503 -2,514 -2,804 -3,244 -449 138.13%
NP 7,816 4,676 9,697 13,860 12,876 13,544 16,339 -38.80%
-
NP to SH 7,694 4,568 9,544 13,705 12,704 13,360 16,229 -39.17%
-
Tax Rate 17.45% 22.58% 20.52% 15.35% 17.88% 19.32% 2.67% -
Total Cost 113,168 111,664 107,727 106,618 108,690 105,412 109,357 2.30%
-
Net Worth 133,317 129,614 129,796 128,224 124,596 123,703 118,361 8.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 133,317 129,614 129,796 128,224 124,596 123,703 118,361 8.24%
NOSH 123,761 123,761 123,761 122,438 122,153 123,703 122,022 0.94%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.46% 4.02% 8.26% 11.50% 10.59% 11.39% 13.00% -
ROE 5.77% 3.52% 7.35% 10.69% 10.20% 10.80% 13.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 98.01 94.25 94.99 98.66 99.52 96.16 103.01 -3.25%
EPS 6.20 3.60 7.80 11.20 10.40 10.80 13.30 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.05 1.05 1.02 1.00 0.97 7.41%
Adjusted Per Share Value based on latest NOSH - 122,438
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.88 5.65 5.70 5.85 5.91 5.78 6.11 -2.52%
EPS 0.37 0.22 0.46 0.67 0.62 0.65 0.79 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.063 0.0631 0.0623 0.0605 0.0601 0.0575 8.28%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.76 0.94 1.06 0.66 0.72 0.73 0.78 -
P/RPS 0.78 1.00 1.12 0.67 0.72 0.76 0.76 1.74%
P/EPS 12.19 25.40 13.73 5.88 6.92 6.76 5.86 62.88%
EY 8.20 3.94 7.28 17.00 14.44 14.79 17.05 -38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.01 0.63 0.71 0.73 0.80 -8.50%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.70 0.78 0.975 1.24 0.70 0.73 0.77 -
P/RPS 0.71 0.83 1.03 1.26 0.70 0.76 0.75 -3.58%
P/EPS 11.23 21.08 12.63 11.05 6.73 6.76 5.79 55.46%
EY 8.90 4.74 7.92 9.05 14.86 14.79 17.27 -35.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.93 1.18 0.69 0.73 0.79 -12.18%

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