[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -33.63%
YoY- 54.19%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 136,528 120,609 123,633 124,022 127,176 102,395 107,296 17.47%
PBT 18,080 17,197 21,549 23,248 33,328 13,161 12,710 26.56%
Tax -3,648 -3,064 -3,862 -3,918 -4,224 -1,079 -961 143.93%
NP 14,432 14,133 17,686 19,330 29,104 12,082 11,749 14.73%
-
NP to SH 14,380 14,048 17,617 19,264 29,024 11,995 11,646 15.13%
-
Tax Rate 20.18% 17.82% 17.92% 16.85% 12.67% 8.20% 7.56% -
Total Cost 122,096 106,476 105,946 104,692 98,072 90,313 95,546 17.81%
-
Net Worth 106,651 102,893 100,533 96,918 94,591 87,214 84,956 16.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,379 1,005,009 - - - - - -
Div Payout % 100.00% 7,154.11% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 106,651 102,893 100,533 96,918 94,591 87,214 84,956 16.42%
NOSH 119,833 119,644 119,682 119,652 119,735 119,472 119,657 0.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.57% 11.72% 14.31% 15.59% 22.88% 11.80% 10.95% -
ROE 13.48% 13.65% 17.52% 19.88% 30.68% 13.75% 13.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 113.93 100.81 103.30 103.65 106.21 85.71 89.67 17.35%
EPS 12.00 11.70 14.72 16.10 24.24 10.04 9.73 15.04%
DPS 12.00 840.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.81 0.79 0.73 0.71 16.30%
Adjusted Per Share Value based on latest NOSH - 119,396
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.52 6.65 6.81 6.84 7.01 5.64 5.91 17.47%
EPS 0.79 0.77 0.97 1.06 1.60 0.66 0.64 15.11%
DPS 0.79 55.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0567 0.0554 0.0534 0.0521 0.0481 0.0468 16.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.715 0.73 0.665 0.695 0.545 0.41 0.40 -
P/RPS 0.63 0.72 0.64 0.67 0.51 0.48 0.45 25.22%
P/EPS 5.96 6.22 4.52 4.32 2.25 4.08 4.11 28.20%
EY 16.78 16.08 22.14 23.17 44.48 24.49 24.33 -21.99%
DY 16.78 1,150.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.79 0.86 0.69 0.56 0.56 26.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.86 0.775 0.70 0.78 0.565 0.50 0.395 -
P/RPS 0.75 0.77 0.68 0.75 0.53 0.58 0.44 42.83%
P/EPS 7.17 6.60 4.76 4.84 2.33 4.98 4.06 46.25%
EY 13.95 15.15 21.03 20.64 42.90 20.08 24.64 -31.63%
DY 13.95 1,083.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.83 0.96 0.72 0.68 0.56 44.37%

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