[HEXTECH] YoY Cumulative 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- 39.83%
YoY- 164.72%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 93,942 98,025 92,725 80,472 77,171 70,157 86,741 1.33%
PBT 13,222 12,540 16,162 9,533 -9,969 7,468 5,672 15.14%
Tax -222 -2,525 -2,897 -721 -1,578 -808 -790 -19.06%
NP 13,000 10,015 13,265 8,812 -11,547 6,660 4,882 17.72%
-
NP to SH 12,929 9,939 13,213 8,735 -13,496 5,073 4,290 20.17%
-
Tax Rate 1.68% 20.14% 17.92% 7.56% - 10.82% 13.93% -
Total Cost 80,942 88,010 79,460 71,660 88,718 63,497 81,859 -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 - 3,592 - - - - - -
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 11.28% 9.12% 13.14% 10.28% -17.31% 5.49% 4.37% -
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 77.02 81.86 77.48 67.25 64.33 58.50 72.39 1.03%
EPS 10.60 8.30 11.04 7.30 -11.25 4.23 3.58 19.82%
DPS 0.00 3.00 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 4.56 4.76 4.50 3.91 3.75 3.41 4.21 1.33%
EPS 0.63 0.48 0.64 0.42 -0.66 0.25 0.21 20.08%
DPS 0.00 0.17 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 1.05 0.84 0.86 0.59 0.64 0.68 0.79 4.85%
P/EPS 7.59 8.31 6.02 5.48 -3.64 9.46 15.92 -11.60%
EY 13.17 12.03 16.60 18.25 -27.44 10.58 6.28 13.13%
DY 0.00 4.35 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 1.04 1.00 0.90 0.59 0.59 0.74 0.75 5.59%
P/EPS 7.55 9.82 6.34 5.41 -3.38 10.17 15.08 -10.88%
EY 13.25 10.18 15.77 18.48 -29.61 9.84 6.63 12.22%
DY 0.00 3.68 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