[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -71.33%
YoY- 136.34%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 124,099 95,206 61,683 30,492 123,204 93,402 60,492 61.52%
PBT 13,747 11,742 7,676 3,446 11,397 9,038 4,734 103.67%
Tax -3,076 -2,329 -1,754 -742 -1,863 -1,546 -826 140.44%
NP 10,671 9,413 5,922 2,704 9,534 7,492 3,908 95.47%
-
NP to SH 10,687 9,430 5,925 2,699 9,415 7,397 3,847 97.73%
-
Tax Rate 22.38% 19.83% 22.85% 21.53% 16.35% 17.11% 17.45% -
Total Cost 113,428 85,793 55,761 27,788 113,670 85,910 56,584 59.05%
-
Net Worth 150,831 149,546 144,427 140,723 138,255 137,020 133,317 8.58%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 150,831 149,546 144,427 140,723 138,255 137,020 133,317 8.58%
NOSH 125,410 124,225 123,761 123,761 123,761 123,761 123,761 0.88%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.60% 9.89% 9.60% 8.87% 7.74% 8.02% 6.46% -
ROE 7.09% 6.31% 4.10% 1.92% 6.81% 5.40% 2.89% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 100.38 77.03 49.97 24.70 99.81 75.66 49.00 61.37%
EPS 8.60 7.60 4.80 2.20 7.60 6.00 3.10 97.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.17 1.14 1.12 1.11 1.08 8.47%
Adjusted Per Share Value based on latest NOSH - 123,761
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.03 4.63 3.00 1.48 5.99 4.54 2.94 61.49%
EPS 0.52 0.46 0.29 0.13 0.46 0.36 0.19 95.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0727 0.0702 0.0684 0.0672 0.0666 0.0648 8.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.88 0.685 0.58 0.56 0.66 0.685 0.76 -
P/RPS 0.88 0.89 1.16 2.27 0.66 0.91 1.55 -31.45%
P/EPS 10.18 8.98 12.08 25.61 8.65 11.43 24.39 -44.17%
EY 9.82 11.14 8.28 3.90 11.56 8.75 4.10 79.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.57 0.50 0.49 0.59 0.62 0.70 1.89%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 25/02/19 26/11/18 27/08/18 28/05/18 23/02/18 21/11/17 -
Price 0.82 0.79 0.63 0.60 0.68 0.72 0.70 -
P/RPS 0.82 1.03 1.26 2.43 0.68 0.95 1.43 -31.00%
P/EPS 9.49 10.35 13.13 27.44 8.92 12.02 22.46 -43.72%
EY 10.54 9.66 7.62 3.64 11.22 8.32 4.45 77.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.54 0.53 0.61 0.65 0.65 2.04%

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