[HEXTECH] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -33.63%
YoY- 54.19%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 121,566 125,856 130,572 124,022 106,588 98,422 95,600 4.08%
PBT 15,680 18,672 14,932 23,248 13,586 10,344 7,606 12.80%
Tax -2,804 -3,448 -3,128 -3,918 -1,008 -1,640 -1,110 16.68%
NP 12,876 15,224 11,804 19,330 12,578 8,704 6,496 12.06%
-
NP to SH 12,704 15,156 11,714 19,264 12,494 6,144 5,448 15.14%
-
Tax Rate 17.88% 18.47% 20.95% 16.85% 7.42% 15.85% 14.59% -
Total Cost 108,690 110,632 118,768 104,692 94,010 89,718 89,104 3.36%
-
Net Worth 124,596 110,003 108,772 96,918 82,575 94,800 91,199 5.33%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 7,171 - - - - -
Div Payout % - - 61.22% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 124,596 110,003 108,772 96,918 82,575 94,800 91,199 5.33%
NOSH 122,153 122,225 119,530 119,652 119,674 120,000 120,000 0.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.59% 12.10% 9.04% 15.59% 11.80% 8.84% 6.79% -
ROE 10.20% 13.78% 10.77% 19.88% 15.13% 6.48% 5.97% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 99.52 102.97 109.24 103.65 89.07 82.02 79.67 3.77%
EPS 10.40 12.40 9.80 16.10 10.44 5.12 4.54 14.79%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.90 0.91 0.81 0.69 0.79 0.76 5.02%
Adjusted Per Share Value based on latest NOSH - 119,396
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.91 6.11 6.34 6.03 5.18 4.78 4.64 4.11%
EPS 0.62 0.74 0.57 0.94 0.61 0.30 0.26 15.57%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0534 0.0528 0.0471 0.0401 0.0461 0.0443 5.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.72 0.72 0.94 0.695 0.41 0.36 0.52 -
P/RPS 0.72 0.70 0.86 0.67 0.46 0.44 0.65 1.71%
P/EPS 6.92 5.81 9.59 4.32 3.93 7.03 11.45 -8.04%
EY 14.44 17.22 10.43 23.17 25.46 14.22 8.73 8.74%
DY 0.00 0.00 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 1.03 0.86 0.59 0.46 0.68 0.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 15/11/13 27/11/12 25/11/11 24/11/10 -
Price 0.70 0.77 0.76 0.78 0.38 0.40 0.50 -
P/RPS 0.70 0.75 0.70 0.75 0.43 0.49 0.63 1.76%
P/EPS 6.73 6.21 7.76 4.84 3.64 7.81 11.01 -7.86%
EY 14.86 16.10 12.89 20.64 27.47 12.80 9.08 8.54%
DY 0.00 0.00 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.84 0.96 0.55 0.51 0.66 0.74%

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