[HEXTECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 2.99%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 123,633 124,022 127,176 102,395 107,296 106,588 112,216 6.65%
PBT 21,549 23,248 33,328 13,161 12,710 13,586 16,428 19.76%
Tax -3,862 -3,918 -4,224 -1,079 -961 -1,008 -936 156.58%
NP 17,686 19,330 29,104 12,082 11,749 12,578 15,492 9.20%
-
NP to SH 17,617 19,264 29,024 11,995 11,646 12,494 15,416 9.27%
-
Tax Rate 17.92% 16.85% 12.67% 8.20% 7.56% 7.42% 5.70% -
Total Cost 105,946 104,692 98,072 90,313 95,546 94,010 96,724 6.24%
-
Net Worth 100,533 96,918 94,591 87,214 84,956 82,575 79,241 17.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,533 96,918 94,591 87,214 84,956 82,575 79,241 17.14%
NOSH 119,682 119,652 119,735 119,472 119,657 119,674 120,062 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.31% 15.59% 22.88% 11.80% 10.95% 11.80% 13.81% -
ROE 17.52% 19.88% 30.68% 13.75% 13.71% 15.13% 19.45% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.30 103.65 106.21 85.71 89.67 89.07 93.46 6.88%
EPS 14.72 16.10 24.24 10.04 9.73 10.44 12.84 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.79 0.73 0.71 0.69 0.66 17.39%
Adjusted Per Share Value based on latest NOSH - 119,852
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.81 6.84 7.01 5.64 5.91 5.87 6.18 6.66%
EPS 0.97 1.06 1.60 0.66 0.64 0.69 0.85 9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0534 0.0521 0.0481 0.0468 0.0455 0.0437 17.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.665 0.695 0.545 0.41 0.40 0.41 0.38 -
P/RPS 0.64 0.67 0.51 0.48 0.45 0.46 0.41 34.45%
P/EPS 4.52 4.32 2.25 4.08 4.11 3.93 2.96 32.50%
EY 22.14 23.17 44.48 24.49 24.33 25.46 33.79 -24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.69 0.56 0.56 0.59 0.58 22.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.70 0.78 0.565 0.50 0.395 0.38 0.38 -
P/RPS 0.68 0.75 0.53 0.58 0.44 0.43 0.41 39.98%
P/EPS 4.76 4.84 2.33 4.98 4.06 3.64 2.96 37.14%
EY 21.03 20.64 42.90 20.08 24.64 27.47 33.79 -27.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.72 0.68 0.56 0.55 0.58 26.90%

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