[HEXTECH] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 28.19%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 43,334 121,880 126,941 124,536 120,478 125,256 130,700 -16.79%
PBT 4,977 13,418 15,656 12,050 16,374 17,629 16,720 -18.27%
Tax -1,190 -4,014 -3,105 -2,061 -2,514 -296 -3,366 -15.89%
NP 3,786 9,404 12,550 9,989 13,860 17,333 13,353 -18.93%
-
NP to SH 4,118 9,433 12,573 9,862 13,705 17,238 13,252 -17.68%
-
Tax Rate 23.91% 29.92% 19.83% 17.10% 15.35% 1.68% 20.13% -
Total Cost 39,548 112,476 114,390 114,546 106,618 107,922 117,346 -16.56%
-
Net Worth 161,336 139,575 149,546 137,020 128,224 114,653 108,969 6.75%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 27,101 - - - - - 4,789 33.45%
Div Payout % 658.01% - - - - - 36.14% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 161,336 139,575 149,546 137,020 128,224 114,653 108,969 6.75%
NOSH 127,356 126,998 124,225 123,761 122,438 121,971 120,058 0.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.74% 7.72% 9.89% 8.02% 11.50% 13.84% 10.22% -
ROE 2.55% 6.76% 8.41% 7.20% 10.69% 15.04% 12.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.11 96.05 102.71 100.89 98.66 102.69 109.15 -17.60%
EPS 3.20 7.47 10.13 8.00 11.20 14.13 11.07 -18.67%
DPS 21.33 0.00 0.00 0.00 0.00 0.00 4.00 32.14%
NAPS 1.27 1.10 1.21 1.11 1.05 0.94 0.91 5.70%
Adjusted Per Share Value based on latest NOSH - 123,761
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.11 5.92 6.17 6.05 5.85 6.09 6.35 -16.76%
EPS 0.20 0.46 0.61 0.48 0.67 0.84 0.64 -17.60%
DPS 1.32 0.00 0.00 0.00 0.00 0.00 0.23 33.77%
NAPS 0.0784 0.0678 0.0727 0.0666 0.0623 0.0557 0.0529 6.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.70 0.66 0.685 0.685 0.66 0.805 0.69 -
P/RPS 2.05 0.69 0.67 0.68 0.67 0.78 0.63 21.70%
P/EPS 21.59 8.88 6.73 8.57 5.88 5.70 6.23 22.99%
EY 4.63 11.26 14.85 11.66 17.00 17.56 16.04 -18.68%
DY 30.48 0.00 0.00 0.00 0.00 0.00 5.80 31.82%
P/NAPS 0.55 0.60 0.57 0.62 0.63 0.86 0.76 -5.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 25/02/19 23/02/18 22/02/17 24/02/16 16/02/15 -
Price 1.61 0.68 0.79 0.72 1.24 0.80 0.815 -
P/RPS 4.72 0.71 0.77 0.71 1.26 0.78 0.75 35.83%
P/EPS 49.66 9.15 7.77 9.01 11.05 5.66 7.36 37.42%
EY 2.01 10.93 12.88 11.10 9.05 17.67 13.58 -27.24%
DY 13.25 0.00 0.00 0.00 0.00 0.00 4.91 17.97%
P/NAPS 1.27 0.62 0.65 0.65 1.18 0.85 0.90 5.90%

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