[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -18.54%
YoY- -39.19%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,388 127,293 130,700 130,572 136,528 120,609 123,633 2.55%
PBT 18,896 3,976 16,720 14,932 18,080 17,197 21,549 -8.40%
Tax -3,760 -2,949 -3,366 -3,128 -3,648 -3,064 -3,862 -1.77%
NP 15,136 1,027 13,353 11,804 14,432 14,133 17,686 -9.88%
-
NP to SH 15,064 905 13,252 11,714 14,380 14,048 17,617 -9.93%
-
Tax Rate 19.90% 74.17% 20.13% 20.95% 20.18% 17.82% 17.92% -
Total Cost 113,252 126,266 117,346 118,768 122,096 106,476 105,946 4.55%
-
Net Worth 105,690 95,024 108,969 108,772 106,651 102,893 100,533 3.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,393 4,789 7,171 14,379 1,005,009 - -
Div Payout % - 375.00% 36.14% 61.22% 100.00% 7,154.11% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 105,690 95,024 108,969 108,772 106,651 102,893 100,533 3.40%
NOSH 121,483 113,124 120,058 119,530 119,833 119,644 119,682 1.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.79% 0.81% 10.22% 9.04% 10.57% 11.72% 14.31% -
ROE 14.25% 0.95% 12.16% 10.77% 13.48% 13.65% 17.52% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 105.68 112.52 109.15 109.24 113.93 100.81 103.30 1.53%
EPS 12.40 0.80 11.07 9.80 12.00 11.70 14.72 -10.83%
DPS 0.00 3.00 4.00 6.00 12.00 840.00 0.00 -
NAPS 0.87 0.84 0.91 0.91 0.89 0.86 0.84 2.37%
Adjusted Per Share Value based on latest NOSH - 119,052
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.08 7.02 7.20 7.20 7.52 6.65 6.81 2.63%
EPS 0.83 0.05 0.73 0.65 0.79 0.77 0.97 -9.89%
DPS 0.00 0.19 0.26 0.40 0.79 55.39 0.00 -
NAPS 0.0582 0.0524 0.0601 0.0599 0.0588 0.0567 0.0554 3.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.80 0.85 0.69 0.94 0.715 0.73 0.665 -
P/RPS 0.76 0.76 0.63 0.86 0.63 0.72 0.64 12.17%
P/EPS 6.45 106.25 6.23 9.59 5.96 6.22 4.52 26.83%
EY 15.50 0.94 16.04 10.43 16.78 16.08 22.14 -21.20%
DY 0.00 3.53 5.80 6.38 16.78 1,150.68 0.00 -
P/NAPS 0.92 1.01 0.76 1.03 0.80 0.85 0.79 10.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 -
Price 0.73 0.975 0.815 0.76 0.86 0.775 0.70 -
P/RPS 0.69 0.87 0.75 0.70 0.75 0.77 0.68 0.98%
P/EPS 5.89 121.88 7.36 7.76 7.17 6.60 4.76 15.30%
EY 16.99 0.82 13.58 12.89 13.95 15.15 21.03 -13.29%
DY 0.00 3.08 4.91 7.89 13.95 1,083.87 0.00 -
P/NAPS 0.84 1.16 0.90 0.84 0.97 0.90 0.83 0.80%

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