[HEXTECH] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -17.15%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 124,022 106,588 98,422 95,600 119,316 139,104 120,046 0.54%
PBT 23,248 13,586 10,344 7,606 7,484 18,050 22,206 0.76%
Tax -3,918 -1,008 -1,640 -1,110 -852 -1,428 -1,862 13.18%
NP 19,330 12,578 8,704 6,496 6,632 16,622 20,344 -0.84%
-
NP to SH 19,264 12,494 6,144 5,448 6,632 16,622 20,344 -0.90%
-
Tax Rate 16.85% 7.42% 15.85% 14.59% 11.38% 7.91% 8.39% -
Total Cost 104,692 94,010 89,718 89,104 112,684 122,482 99,702 0.81%
-
Net Worth 96,918 82,575 94,800 91,199 100,921 97,141 82,564 2.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 7,195 - -
Div Payout % - - - - - 43.29% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,918 82,575 94,800 91,199 100,921 97,141 82,564 2.70%
NOSH 119,652 119,674 120,000 120,000 120,144 119,927 110,086 1.39%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.59% 11.80% 8.84% 6.79% 5.56% 11.95% 16.95% -
ROE 19.88% 15.13% 6.48% 5.97% 6.57% 17.11% 24.64% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 103.65 89.07 82.02 79.67 99.31 115.99 109.05 -0.84%
EPS 16.10 10.44 5.12 4.54 5.52 13.86 18.48 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.81 0.69 0.79 0.76 0.84 0.81 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.03 5.18 4.78 4.64 5.80 6.76 5.83 0.56%
EPS 0.94 0.61 0.30 0.26 0.32 0.81 0.99 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.0471 0.0401 0.0461 0.0443 0.049 0.0472 0.0401 2.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.695 0.41 0.36 0.52 0.64 0.99 1.25 -
P/RPS 0.67 0.46 0.44 0.65 0.64 0.85 1.15 -8.60%
P/EPS 4.32 3.93 7.03 11.45 11.59 7.14 6.76 -7.18%
EY 23.17 25.46 14.22 8.73 8.63 14.00 14.78 7.77%
DY 0.00 0.00 0.00 0.00 0.00 6.06 0.00 -
P/NAPS 0.86 0.59 0.46 0.68 0.76 1.22 1.67 -10.46%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 27/11/12 25/11/11 24/11/10 25/11/09 26/11/08 23/11/07 -
Price 0.78 0.38 0.40 0.50 0.60 0.44 1.29 -
P/RPS 0.75 0.43 0.49 0.63 0.60 0.38 1.18 -7.26%
P/EPS 4.84 3.64 7.81 11.01 10.87 3.17 6.98 -5.91%
EY 20.64 27.47 12.80 9.08 9.20 31.50 14.33 6.26%
DY 0.00 0.00 0.00 0.00 0.00 13.64 0.00 -
P/NAPS 0.96 0.55 0.51 0.66 0.71 0.54 1.72 -9.25%

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