[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 68.43%
YoY- -39.44%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 121,968 123,204 124,536 120,984 116,340 117,424 120,478 0.82%
PBT 13,784 11,397 12,050 9,468 6,040 12,200 16,374 -10.87%
Tax -2,968 -1,863 -2,061 -1,652 -1,364 -2,503 -2,514 11.73%
NP 10,816 9,534 9,989 7,816 4,676 9,697 13,860 -15.27%
-
NP to SH 10,796 9,415 9,862 7,694 4,568 9,544 13,705 -14.74%
-
Tax Rate 21.53% 16.35% 17.10% 17.45% 22.58% 20.52% 15.35% -
Total Cost 111,152 113,670 114,546 113,168 111,664 107,727 106,618 2.82%
-
Net Worth 140,723 138,255 137,020 133,317 129,614 129,796 128,224 6.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 140,723 138,255 137,020 133,317 129,614 129,796 128,224 6.41%
NOSH 123,761 123,761 123,761 123,761 123,761 123,761 122,438 0.72%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.87% 7.74% 8.02% 6.46% 4.02% 8.26% 11.50% -
ROE 7.67% 6.81% 7.20% 5.77% 3.52% 7.35% 10.69% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.81 99.81 100.89 98.01 94.25 94.99 98.66 0.10%
EPS 8.80 7.60 8.00 6.20 3.60 7.80 11.20 -14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.12 1.11 1.08 1.05 1.05 1.05 5.65%
Adjusted Per Share Value based on latest NOSH - 123,761
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.72 6.79 6.86 6.67 6.41 6.47 6.64 0.80%
EPS 0.59 0.52 0.54 0.42 0.25 0.53 0.76 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0762 0.0755 0.0735 0.0714 0.0715 0.0707 6.42%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.56 0.66 0.685 0.76 0.94 1.06 0.66 -
P/RPS 0.57 0.66 0.68 0.78 1.00 1.12 0.67 -10.24%
P/EPS 6.40 8.65 8.57 12.19 25.40 13.73 5.88 5.82%
EY 15.62 11.56 11.66 8.20 3.94 7.28 17.00 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.62 0.70 0.90 1.01 0.63 -15.46%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 23/02/18 21/11/17 23/08/17 30/05/17 22/02/17 -
Price 0.60 0.68 0.72 0.70 0.78 0.975 1.24 -
P/RPS 0.61 0.68 0.71 0.71 0.83 1.03 1.26 -38.42%
P/EPS 6.86 8.92 9.01 11.23 21.08 12.63 11.05 -27.28%
EY 14.58 11.22 11.10 8.90 4.74 7.92 9.05 37.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.65 0.65 0.74 0.93 1.18 -41.43%

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