[HEXTECH] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 1564.53%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 121,968 116,340 118,956 128,388 136,528 127,176 112,216 1.39%
PBT 13,784 6,040 16,788 18,896 18,080 33,328 16,428 -2.88%
Tax -2,968 -1,364 -3,244 -3,760 -3,648 -4,224 -936 21.19%
NP 10,816 4,676 13,544 15,136 14,432 29,104 15,492 -5.80%
-
NP to SH 10,796 4,568 13,360 15,064 14,380 29,024 15,416 -5.76%
-
Tax Rate 21.53% 22.58% 19.32% 19.90% 20.18% 12.67% 5.70% -
Total Cost 111,152 111,664 105,412 113,252 122,096 98,072 96,724 2.34%
-
Net Worth 140,723 129,614 123,703 105,690 106,651 94,591 79,241 10.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 14,379 - - -
Div Payout % - - - - 100.00% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 140,723 129,614 123,703 105,690 106,651 94,591 79,241 10.03%
NOSH 123,761 123,761 123,703 121,483 119,833 119,735 120,062 0.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.87% 4.02% 11.39% 11.79% 10.57% 22.88% 13.81% -
ROE 7.67% 3.52% 10.80% 14.25% 13.48% 30.68% 19.45% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 98.81 94.25 96.16 105.68 113.93 106.21 93.46 0.93%
EPS 8.80 3.60 10.80 12.40 12.00 24.24 12.84 -6.10%
DPS 0.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.14 1.05 1.00 0.87 0.89 0.79 0.66 9.53%
Adjusted Per Share Value based on latest NOSH - 121,483
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.93 5.65 5.78 6.24 6.63 6.18 5.45 1.41%
EPS 0.52 0.22 0.65 0.73 0.70 1.41 0.75 -5.91%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.0684 0.063 0.0601 0.0513 0.0518 0.046 0.0385 10.04%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.94 0.73 0.80 0.715 0.545 0.38 -
P/RPS 0.57 1.00 0.76 0.76 0.63 0.51 0.41 5.64%
P/EPS 6.40 25.40 6.76 6.45 5.96 2.25 2.96 13.70%
EY 15.62 3.94 14.79 15.50 16.78 44.48 33.79 -12.06%
DY 0.00 0.00 0.00 0.00 16.78 0.00 0.00 -
P/NAPS 0.49 0.90 0.73 0.92 0.80 0.69 0.58 -2.77%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 25/08/16 27/08/15 26/08/14 27/08/13 28/08/12 -
Price 0.60 0.78 0.73 0.73 0.86 0.565 0.38 -
P/RPS 0.61 0.83 0.76 0.69 0.75 0.53 0.41 6.84%
P/EPS 6.86 21.08 6.76 5.89 7.17 2.33 2.96 15.02%
EY 14.58 4.74 14.79 16.99 13.95 42.90 33.79 -13.06%
DY 0.00 0.00 0.00 0.00 13.95 0.00 0.00 -
P/NAPS 0.53 0.74 0.73 0.84 0.97 0.72 0.58 -1.49%

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