[HEXTECH] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 11.21%
YoY- -409.83%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 124,935 123,884 111,112 106,830 93,364 98,781 98,149 4.10%
PBT 5,846 13,443 17,991 -9,388 8,458 -7 8,444 -5.94%
Tax -3,109 -2,669 -2,534 -2,958 -1,840 -1,614 -757 26.53%
NP 2,737 10,774 15,457 -12,346 6,618 -1,621 7,687 -15.80%
-
NP to SH 2,626 10,677 15,379 -13,047 4,211 -2,819 7,687 -16.38%
-
Tax Rate 53.18% 19.85% 14.08% - 21.75% - 8.96% -
Total Cost 122,198 113,110 95,655 119,176 86,746 100,402 90,462 5.13%
-
Net Worth 110,670 108,337 96,711 82,592 95,182 91,200 99,633 1.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 3,594 - - - 3,601 7,208 -
Div Payout % - 33.67% - - - 0.00% 93.77% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,670 108,337 96,711 82,592 95,182 91,200 99,633 1.76%
NOSH 122,967 119,052 119,396 119,700 120,483 120,000 118,611 0.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.19% 8.70% 13.91% -11.56% 7.09% -1.64% 7.83% -
ROE 2.37% 9.86% 15.90% -15.80% 4.42% -3.09% 7.72% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.60 104.06 93.06 89.25 77.49 82.32 82.75 3.47%
EPS 2.14 8.97 12.88 -10.90 3.50 -2.35 6.48 -16.85%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 0.90 0.91 0.81 0.69 0.79 0.76 0.84 1.15%
Adjusted Per Share Value based on latest NOSH - 119,700
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.07 6.02 5.40 5.19 4.54 4.80 4.77 4.09%
EPS 0.13 0.52 0.75 -0.63 0.20 -0.14 0.37 -15.99%
DPS 0.00 0.17 0.00 0.00 0.00 0.17 0.35 -
NAPS 0.0538 0.0526 0.047 0.0401 0.0462 0.0443 0.0484 1.77%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.72 0.94 0.695 0.41 0.36 0.52 0.64 -
P/RPS 0.71 0.90 0.75 0.46 0.46 0.63 0.77 -1.34%
P/EPS 33.72 10.48 5.40 -3.76 10.30 -22.14 9.88 22.69%
EY 2.97 9.54 18.53 -26.58 9.71 -4.52 10.13 -18.48%
DY 0.00 3.19 0.00 0.00 0.00 5.77 9.38 -
P/NAPS 0.80 1.03 0.86 0.59 0.46 0.68 0.76 0.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 15/11/13 27/11/12 25/11/11 24/11/10 25/11/09 -
Price 0.77 0.76 0.78 0.38 0.40 0.50 0.60 -
P/RPS 0.76 0.73 0.84 0.43 0.52 0.61 0.73 0.67%
P/EPS 36.06 8.47 6.06 -3.49 11.44 -21.28 9.26 25.41%
EY 2.77 11.80 16.51 -28.68 8.74 -4.70 10.80 -20.28%
DY 0.00 3.95 0.00 0.00 0.00 6.00 10.00 -
P/NAPS 0.86 0.84 0.96 0.55 0.51 0.66 0.71 3.24%

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