[HEXTECH] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 141.97%
YoY- 88.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 118,956 128,388 136,528 127,176 112,216 101,816 93,808 4.03%
PBT 16,788 18,896 18,080 33,328 16,428 12,916 7,936 13.28%
Tax -3,244 -3,760 -3,648 -4,224 -936 -1,260 -664 30.23%
NP 13,544 15,136 14,432 29,104 15,492 11,656 7,272 10.91%
-
NP to SH 13,360 15,064 14,380 29,024 15,416 9,300 6,576 12.52%
-
Tax Rate 19.32% 19.90% 20.18% 12.67% 5.70% 9.76% 8.37% -
Total Cost 105,412 113,252 122,096 98,072 96,724 90,160 86,536 3.34%
-
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 14,379 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
NOSH 123,703 121,483 119,833 119,735 120,062 119,845 119,999 0.50%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.39% 11.79% 10.57% 22.88% 13.81% 11.45% 7.75% -
ROE 10.80% 14.25% 13.48% 30.68% 19.45% 9.95% 7.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 96.16 105.68 113.93 106.21 93.46 84.96 78.17 3.50%
EPS 10.80 12.40 12.00 24.24 12.84 7.76 5.48 11.95%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 0.89 0.79 0.66 0.78 0.78 4.22%
Adjusted Per Share Value based on latest NOSH - 119,735
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.78 6.24 6.63 6.18 5.45 4.95 4.56 4.02%
EPS 0.65 0.73 0.70 1.41 0.75 0.45 0.32 12.52%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0513 0.0518 0.046 0.0385 0.0454 0.0455 4.74%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.73 0.80 0.715 0.545 0.38 0.34 0.53 -
P/RPS 0.76 0.76 0.63 0.51 0.41 0.40 0.68 1.86%
P/EPS 6.76 6.45 5.96 2.25 2.96 4.38 9.67 -5.78%
EY 14.79 15.50 16.78 44.48 33.79 22.82 10.34 6.14%
DY 0.00 0.00 16.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.80 0.69 0.58 0.44 0.68 1.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 27/08/13 28/08/12 23/08/11 25/08/10 -
Price 0.73 0.73 0.86 0.565 0.38 0.37 0.51 -
P/RPS 0.76 0.69 0.75 0.53 0.41 0.44 0.65 2.63%
P/EPS 6.76 5.89 7.17 2.33 2.96 4.77 9.31 -5.19%
EY 14.79 16.99 13.95 42.90 33.79 20.97 10.75 5.45%
DY 0.00 0.00 13.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.97 0.72 0.58 0.47 0.65 1.95%

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