[HEXTECH] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -0.88%
YoY- 262.95%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 108,043 121,553 133,522 131,080 123,993 92,785 60,023 47.92%
PBT 13,727 16,293 17,713 19,632 19,791 15,954 11,103 15.17%
Tax -1,045 -1,499 -1,500 -1,717 -1,717 -1,279 -931 7.99%
NP 12,682 14,794 16,213 17,915 18,074 14,675 10,172 15.82%
-
NP to SH 12,682 14,794 16,213 17,915 18,074 14,675 10,172 15.82%
-
Tax Rate 7.61% 9.20% 8.47% 8.75% 8.68% 8.02% 8.39% -
Total Cost 95,361 106,759 117,309 113,165 105,919 78,110 49,851 54.03%
-
Net Worth 97,427 99,600 97,035 97,220 92,481 94,863 84,089 10.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 10,802 13,199 9,599 6,005 6,005 - - -
Div Payout % 85.18% 89.22% 59.21% 33.52% 33.23% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 97,427 99,600 97,035 97,220 92,481 94,863 84,089 10.30%
NOSH 120,280 120,000 119,796 120,025 120,106 126,998 112,119 4.79%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.74% 12.17% 12.14% 13.67% 14.58% 15.82% 16.95% -
ROE 13.02% 14.85% 16.71% 18.43% 19.54% 15.47% 12.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.83 101.29 111.46 109.21 103.24 77.27 53.53 41.17%
EPS 10.54 12.33 13.53 14.93 15.05 12.22 9.07 10.52%
DPS 9.00 11.00 8.00 5.00 5.00 0.00 0.00 -
NAPS 0.81 0.83 0.81 0.81 0.77 0.79 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 120,025
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.25 5.91 6.49 6.37 6.02 4.51 2.92 47.80%
EPS 0.62 0.72 0.79 0.87 0.88 0.71 0.49 16.96%
DPS 0.52 0.64 0.47 0.29 0.29 0.00 0.00 -
NAPS 0.0473 0.0484 0.0471 0.0472 0.0449 0.0461 0.0409 10.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.46 0.44 0.99 0.73 0.85 1.17 1.25 -
P/RPS 0.51 0.43 0.89 0.67 0.82 1.51 2.33 -63.64%
P/EPS 4.36 3.57 7.32 4.89 5.65 9.57 13.78 -53.53%
EY 22.92 28.02 13.67 20.45 17.70 10.45 7.26 115.05%
DY 19.57 25.00 8.08 6.85 5.88 0.00 0.00 -
P/NAPS 0.57 0.53 1.22 0.90 1.10 1.48 1.67 -51.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 - - -
Price 0.82 0.46 0.44 0.80 0.82 0.00 0.00 -
P/RPS 0.91 0.45 0.39 0.73 0.79 0.00 0.00 -
P/EPS 7.78 3.73 3.25 5.36 5.45 0.00 0.00 -
EY 12.86 26.80 30.76 18.66 18.35 0.00 0.00 -
DY 10.98 23.91 18.18 6.25 6.10 0.00 0.00 -
P/NAPS 1.01 0.55 0.54 0.99 1.06 0.00 0.00 -

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