[HEXTECH] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 28.36%
YoY- 204.78%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 123,338 125,258 122,947 106,135 105,347 93,955 105,138 2.69%
PBT 16,261 4,180 13,789 17,386 -10,131 8,333 -1,217 -
Tax -320 -2,977 -2,920 -1,901 -3,193 -1,724 -1,407 -21.85%
NP 15,941 1,203 10,869 15,485 -13,324 6,609 -2,624 -
-
NP to SH 15,803 1,076 10,791 15,397 -14,694 4,544 -3,472 -
-
Tax Rate 1.97% 71.22% 21.18% 10.93% - 20.69% - -
Total Cost 107,397 124,055 112,078 90,650 118,671 87,346 107,762 -0.05%
-
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 3,594 - - - 3,601 -
Div Payout % - - 33.31% - - - 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
NOSH 123,703 121,483 119,833 119,735 120,062 119,845 119,999 0.50%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.92% 0.96% 8.84% 14.59% -12.65% 7.03% -2.50% -
ROE 12.77% 1.02% 10.12% 16.28% -18.54% 4.86% -3.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 99.70 103.11 102.60 88.64 87.74 78.40 87.62 2.17%
EPS 12.77 0.89 9.01 12.86 -12.24 3.79 -2.89 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 0.87 0.89 0.79 0.66 0.78 0.78 4.22%
Adjusted Per Share Value based on latest NOSH - 119,735
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.99 6.09 5.97 5.16 5.12 4.56 5.11 2.68%
EPS 0.77 0.05 0.52 0.75 -0.71 0.22 -0.17 -
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.0601 0.0513 0.0518 0.046 0.0385 0.0454 0.0455 4.74%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.73 0.80 0.715 0.545 0.38 0.34 0.53 -
P/RPS 0.73 0.78 0.70 0.61 0.43 0.43 0.60 3.31%
P/EPS 5.71 90.32 7.94 4.24 -3.10 8.97 -18.32 -
EY 17.50 1.11 12.59 23.59 -32.21 11.15 -5.46 -
DY 0.00 0.00 4.20 0.00 0.00 0.00 5.66 -
P/NAPS 0.73 0.92 0.80 0.69 0.58 0.44 0.68 1.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 27/08/13 28/08/12 23/08/11 25/08/10 -
Price 0.73 0.73 0.86 0.565 0.38 0.37 0.51 -
P/RPS 0.73 0.71 0.84 0.64 0.43 0.47 0.58 3.90%
P/EPS 5.71 82.42 9.55 4.39 -3.10 9.76 -17.63 -
EY 17.50 1.21 10.47 22.76 -32.21 10.25 -5.67 -
DY 0.00 0.00 3.49 0.00 0.00 0.00 5.88 -
P/NAPS 0.73 0.84 0.97 0.72 0.58 0.47 0.65 1.95%

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