[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 9.76%
YoY- 54.02%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 112,812 124,099 126,941 123,366 121,968 123,204 124,536 -6.39%
PBT 9,524 13,747 15,656 15,352 13,784 11,397 12,050 -14.55%
Tax -3,036 -3,076 -3,105 -3,508 -2,968 -1,863 -2,061 29.55%
NP 6,488 10,671 12,550 11,844 10,816 9,534 9,989 -25.05%
-
NP to SH 6,524 10,687 12,573 11,850 10,796 9,415 9,862 -24.13%
-
Tax Rate 31.88% 22.38% 19.83% 22.85% 21.53% 16.35% 17.10% -
Total Cost 106,324 113,428 114,390 111,522 111,152 113,670 114,546 -4.85%
-
Net Worth 152,611 150,831 149,546 144,427 140,723 138,255 137,020 7.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 152,611 150,831 149,546 144,427 140,723 138,255 137,020 7.46%
NOSH 125,410 125,410 124,225 123,761 123,761 123,761 123,761 0.88%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.75% 8.60% 9.89% 9.60% 8.87% 7.74% 8.02% -
ROE 4.27% 7.09% 8.41% 8.20% 7.67% 6.81% 7.20% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 90.18 100.38 102.71 99.94 98.81 99.81 100.89 -7.22%
EPS 5.20 8.60 10.13 9.60 8.80 7.60 8.00 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.17 1.14 1.12 1.11 6.52%
Adjusted Per Share Value based on latest NOSH - 123,761
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.48 6.03 6.17 5.99 5.93 5.99 6.05 -6.40%
EPS 0.32 0.52 0.61 0.58 0.52 0.46 0.48 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0741 0.0733 0.0727 0.0702 0.0684 0.0672 0.0666 7.39%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.81 0.88 0.685 0.58 0.56 0.66 0.685 -
P/RPS 0.90 0.88 0.67 0.58 0.57 0.66 0.68 20.60%
P/EPS 15.53 10.18 6.73 6.04 6.40 8.65 8.57 48.79%
EY 6.44 9.82 14.85 16.55 15.62 11.56 11.66 -32.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.57 0.50 0.49 0.59 0.62 4.26%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 29/05/19 25/02/19 26/11/18 27/08/18 28/05/18 23/02/18 -
Price 0.735 0.82 0.79 0.63 0.60 0.68 0.72 -
P/RPS 0.82 0.82 0.77 0.63 0.61 0.68 0.71 10.10%
P/EPS 14.09 9.49 7.77 6.56 6.86 8.92 9.01 34.83%
EY 7.10 10.54 12.88 15.24 14.58 11.22 11.10 -25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.65 0.54 0.53 0.61 0.65 -5.21%

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