[HEXTECH] QoQ Annualized Quarter 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- 141.97%
YoY- 88.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 120,609 123,633 124,022 127,176 102,395 107,296 106,588 8.59%
PBT 17,197 21,549 23,248 33,328 13,161 12,710 13,586 17.03%
Tax -3,064 -3,862 -3,918 -4,224 -1,079 -961 -1,008 109.98%
NP 14,133 17,686 19,330 29,104 12,082 11,749 12,578 8.08%
-
NP to SH 14,048 17,617 19,264 29,024 11,995 11,646 12,494 8.13%
-
Tax Rate 17.82% 17.92% 16.85% 12.67% 8.20% 7.56% 7.42% -
Total Cost 106,476 105,946 104,692 98,072 90,313 95,546 94,010 8.66%
-
Net Worth 102,893 100,533 96,918 94,591 87,214 84,956 82,575 15.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,005,009 - - - - - - -
Div Payout % 7,154.11% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 102,893 100,533 96,918 94,591 87,214 84,956 82,575 15.81%
NOSH 119,644 119,682 119,652 119,735 119,472 119,657 119,674 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.72% 14.31% 15.59% 22.88% 11.80% 10.95% 11.80% -
ROE 13.65% 17.52% 19.88% 30.68% 13.75% 13.71% 15.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.81 103.30 103.65 106.21 85.71 89.67 89.07 8.61%
EPS 11.70 14.72 16.10 24.24 10.04 9.73 10.44 7.89%
DPS 840.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.81 0.79 0.73 0.71 0.69 15.83%
Adjusted Per Share Value based on latest NOSH - 119,735
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.65 6.81 6.84 7.01 5.64 5.91 5.87 8.68%
EPS 0.77 0.97 1.06 1.60 0.66 0.64 0.69 7.59%
DPS 55.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0554 0.0534 0.0521 0.0481 0.0468 0.0455 15.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.73 0.665 0.695 0.545 0.41 0.40 0.41 -
P/RPS 0.72 0.64 0.67 0.51 0.48 0.45 0.46 34.84%
P/EPS 6.22 4.52 4.32 2.25 4.08 4.11 3.93 35.84%
EY 16.08 22.14 23.17 44.48 24.49 24.33 25.46 -26.40%
DY 1,150.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.86 0.69 0.56 0.56 0.59 27.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 -
Price 0.775 0.70 0.78 0.565 0.50 0.395 0.38 -
P/RPS 0.77 0.68 0.75 0.53 0.58 0.44 0.43 47.51%
P/EPS 6.60 4.76 4.84 2.33 4.98 4.06 3.64 48.74%
EY 15.15 21.03 20.64 42.90 20.08 24.64 27.47 -32.77%
DY 1,083.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.96 0.72 0.68 0.56 0.55 38.90%

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