[HEXTECH] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -6.78%
YoY- 164.72%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 125,256 130,700 123,633 107,296 102,894 93,542 115,654 1.33%
PBT 17,629 16,720 21,549 12,710 -13,292 9,957 7,562 15.14%
Tax -296 -3,366 -3,862 -961 -2,104 -1,077 -1,053 -19.05%
NP 17,333 13,353 17,686 11,749 -15,396 8,880 6,509 17.72%
-
NP to SH 17,238 13,252 17,617 11,646 -17,994 6,764 5,720 20.17%
-
Tax Rate 1.68% 20.13% 17.92% 7.56% - 10.82% 13.92% -
Total Cost 107,922 117,346 105,946 95,546 118,290 84,662 109,145 -0.18%
-
Net Worth 114,653 108,969 100,533 84,956 77,976 92,345 98,262 2.60%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 4,789 - - - - - -
Div Payout % - 36.14% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 114,653 108,969 100,533 84,956 77,976 92,345 98,262 2.60%
NOSH 121,971 120,058 119,682 119,657 119,964 119,929 119,832 0.29%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.84% 10.22% 14.31% 10.95% -14.96% 9.49% 5.63% -
ROE 15.04% 12.16% 17.52% 13.71% -23.08% 7.32% 5.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 102.69 109.15 103.30 89.67 85.77 78.00 96.51 1.03%
EPS 14.13 11.07 14.72 9.73 -15.00 5.64 4.77 19.83%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.84 0.71 0.65 0.77 0.82 2.30%
Adjusted Per Share Value based on latest NOSH - 119,567
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.09 6.35 6.01 5.21 5.00 4.54 5.62 1.34%
EPS 0.84 0.64 0.86 0.57 -0.87 0.33 0.28 20.08%
DPS 0.00 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0529 0.0488 0.0413 0.0379 0.0449 0.0477 2.61%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.805 0.69 0.665 0.40 0.41 0.40 0.57 -
P/RPS 0.78 0.63 0.64 0.45 0.48 0.51 0.59 4.76%
P/EPS 5.70 6.23 4.52 4.11 -2.73 7.09 11.94 -11.58%
EY 17.56 16.04 22.14 24.33 -36.59 14.10 8.37 13.13%
DY 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.79 0.56 0.63 0.52 0.70 3.48%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 27/02/14 26/02/13 27/02/12 22/02/11 25/02/10 -
Price 0.80 0.815 0.70 0.395 0.38 0.43 0.54 -
P/RPS 0.78 0.75 0.68 0.44 0.44 0.55 0.56 5.67%
P/EPS 5.66 7.36 4.76 4.06 -2.53 7.62 11.31 -10.89%
EY 17.67 13.58 21.03 24.64 -39.47 13.12 8.84 12.22%
DY 0.00 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.83 0.56 0.58 0.56 0.66 4.30%

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