[HEXTECH] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 40.37%
YoY- 31.09%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,044 29,739 31,754 31,014 30,831 32,097 29,268 3.99%
PBT 3,643 4,197 3,566 3,886 4,612 4,724 -8,564 -
Tax -591 -811 -227 1,502 -784 -940 -424 24.70%
NP 3,052 3,386 3,339 5,388 3,828 3,784 -8,988 -
-
NP to SH 3,012 3,340 3,300 5,351 3,812 3,766 -9,034 -
-
Tax Rate 16.22% 19.32% 6.37% -38.65% 17.00% 19.90% - -
Total Cost 27,992 26,353 28,415 25,626 27,003 28,313 38,256 -18.75%
-
Net Worth 122,889 123,703 118,555 114,316 110,670 105,690 101,180 13.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,889 123,703 118,555 114,316 110,670 105,690 101,180 13.79%
NOSH 120,480 123,703 122,222 121,613 122,967 121,483 120,453 0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.83% 11.39% 10.52% 17.37% 12.42% 11.79% -30.71% -
ROE 2.45% 2.70% 2.78% 4.68% 3.44% 3.56% -8.93% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.77 24.04 25.98 25.50 25.07 26.42 24.30 3.98%
EPS 2.50 2.70 2.70 4.40 3.10 3.10 -7.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 0.97 0.94 0.90 0.87 0.84 13.77%
Adjusted Per Share Value based on latest NOSH - 121,613
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.51 1.44 1.54 1.51 1.50 1.56 1.42 4.17%
EPS 0.15 0.16 0.16 0.26 0.19 0.18 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0601 0.0576 0.0555 0.0538 0.0513 0.0492 13.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.72 0.73 0.78 0.805 0.72 0.80 0.85 -
P/RPS 2.79 3.04 3.00 3.16 2.87 3.03 3.50 -13.99%
P/EPS 28.80 27.04 28.89 18.30 23.23 25.81 -11.33 -
EY 3.47 3.70 3.46 5.47 4.31 3.88 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.80 0.86 0.80 0.92 1.01 -20.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 -
Price 0.70 0.73 0.77 0.80 0.77 0.73 0.975 -
P/RPS 2.72 3.04 2.96 3.14 3.07 2.76 4.01 -22.74%
P/EPS 28.00 27.04 28.52 18.18 24.84 23.55 -13.00 -
EY 3.57 3.70 3.51 5.50 4.03 4.25 -7.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.79 0.85 0.86 0.84 1.16 -29.20%

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