[HEXTECH] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -14.28%
YoY- -29.83%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 104,439 98,149 99,782 108,043 121,553 133,522 131,080 -14.02%
PBT 6,944 8,444 11,642 13,727 16,293 17,713 19,632 -49.89%
Tax -774 -757 -848 -1,045 -1,499 -1,500 -1,717 -41.12%
NP 6,170 7,687 10,794 12,682 14,794 16,213 17,915 -50.77%
-
NP to SH 5,578 7,687 10,794 12,682 14,794 16,213 17,915 -53.96%
-
Tax Rate 11.15% 8.96% 7.28% 7.61% 9.20% 8.47% 8.75% -
Total Cost 98,269 90,462 88,988 95,361 106,759 117,309 113,165 -8.95%
-
Net Worth 98,703 99,633 100,695 97,427 99,600 97,035 97,220 1.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,608 7,208 10,802 10,802 13,199 9,599 6,005 -28.73%
Div Payout % 64.69% 93.77% 100.08% 85.18% 89.22% 59.21% 33.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 98,703 99,633 100,695 97,427 99,600 97,035 97,220 1.01%
NOSH 120,370 118,611 119,875 120,280 120,000 119,796 120,025 0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.91% 7.83% 10.82% 11.74% 12.17% 12.14% 13.67% -
ROE 5.65% 7.72% 10.72% 13.02% 14.85% 16.71% 18.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.76 82.75 83.24 89.83 101.29 111.46 109.21 -14.18%
EPS 4.63 6.48 9.00 10.54 12.33 13.53 14.93 -54.08%
DPS 3.00 6.00 9.00 9.00 11.00 8.00 5.00 -28.79%
NAPS 0.82 0.84 0.84 0.81 0.83 0.81 0.81 0.81%
Adjusted Per Share Value based on latest NOSH - 120,280
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.76 5.41 5.50 5.95 6.70 7.36 7.22 -13.94%
EPS 0.31 0.42 0.59 0.70 0.82 0.89 0.99 -53.78%
DPS 0.20 0.40 0.60 0.60 0.73 0.53 0.33 -28.31%
NAPS 0.0544 0.0549 0.0555 0.0537 0.0549 0.0535 0.0536 0.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.57 0.64 0.56 0.46 0.44 0.99 0.73 -
P/RPS 0.66 0.77 0.67 0.51 0.43 0.89 0.67 -0.99%
P/EPS 12.30 9.88 6.22 4.36 3.57 7.32 4.89 84.64%
EY 8.13 10.13 16.08 22.92 28.02 13.67 20.45 -45.84%
DY 5.26 9.38 16.07 19.57 25.00 8.08 6.85 -16.10%
P/NAPS 0.70 0.76 0.67 0.57 0.53 1.22 0.90 -15.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 22/05/09 25/02/09 26/11/08 29/08/08 -
Price 0.54 0.60 0.69 0.82 0.46 0.44 0.80 -
P/RPS 0.62 0.73 0.83 0.91 0.45 0.39 0.73 -10.28%
P/EPS 11.65 9.26 7.66 7.78 3.73 3.25 5.36 67.55%
EY 8.58 10.80 13.05 12.86 26.80 30.76 18.66 -40.34%
DY 5.56 10.00 13.04 10.98 23.91 18.18 6.25 -7.48%
P/NAPS 0.66 0.71 0.82 1.01 0.55 0.54 0.99 -23.62%

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