[HEXTECH] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -20.26%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 130,700 130,572 136,528 120,609 123,633 124,022 127,176 1.83%
PBT 16,720 14,932 18,080 17,197 21,549 23,248 33,328 -36.78%
Tax -3,366 -3,128 -3,648 -3,064 -3,862 -3,918 -4,224 -14.01%
NP 13,353 11,804 14,432 14,133 17,686 19,330 29,104 -40.42%
-
NP to SH 13,252 11,714 14,380 14,048 17,617 19,264 29,024 -40.62%
-
Tax Rate 20.13% 20.95% 20.18% 17.82% 17.92% 16.85% 12.67% -
Total Cost 117,346 118,768 122,096 106,476 105,946 104,692 98,072 12.66%
-
Net Worth 108,969 108,772 106,651 102,893 100,533 96,918 94,591 9.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,789 7,171 14,379 1,005,009 - - - -
Div Payout % 36.14% 61.22% 100.00% 7,154.11% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 108,969 108,772 106,651 102,893 100,533 96,918 94,591 9.86%
NOSH 120,058 119,530 119,833 119,644 119,682 119,652 119,735 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.22% 9.04% 10.57% 11.72% 14.31% 15.59% 22.88% -
ROE 12.16% 10.77% 13.48% 13.65% 17.52% 19.88% 30.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 109.15 109.24 113.93 100.81 103.30 103.65 106.21 1.83%
EPS 11.07 9.80 12.00 11.70 14.72 16.10 24.24 -40.61%
DPS 4.00 6.00 12.00 840.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.86 0.84 0.81 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 119,230
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.35 6.34 6.63 5.86 6.01 6.03 6.18 1.82%
EPS 0.64 0.57 0.70 0.68 0.86 0.94 1.41 -40.85%
DPS 0.23 0.35 0.70 48.83 0.00 0.00 0.00 -
NAPS 0.0529 0.0528 0.0518 0.05 0.0488 0.0471 0.046 9.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.69 0.94 0.715 0.73 0.665 0.695 0.545 -
P/RPS 0.63 0.86 0.63 0.72 0.64 0.67 0.51 15.08%
P/EPS 6.23 9.59 5.96 6.22 4.52 4.32 2.25 96.81%
EY 16.04 10.43 16.78 16.08 22.14 23.17 44.48 -49.24%
DY 5.80 6.38 16.78 1,150.68 0.00 0.00 0.00 -
P/NAPS 0.76 1.03 0.80 0.85 0.79 0.86 0.69 6.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 -
Price 0.815 0.76 0.86 0.775 0.70 0.78 0.565 -
P/RPS 0.75 0.70 0.75 0.77 0.68 0.75 0.53 25.96%
P/EPS 7.36 7.76 7.17 6.60 4.76 4.84 2.33 114.83%
EY 13.58 12.89 13.95 15.15 21.03 20.64 42.90 -53.45%
DY 4.91 7.89 13.95 1,083.87 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.97 0.90 0.83 0.96 0.72 15.99%

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