[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -3.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 139,104 148,856 123,993 123,713 120,046 120,508 0 -
PBT 18,050 20,872 19,791 21,272 22,206 21,508 0 -
Tax -1,428 -1,764 -1,717 -1,705 -1,862 -1,764 0 -
NP 16,622 19,108 18,074 19,566 20,344 19,744 0 -
-
NP to SH 16,622 19,108 18,074 19,566 20,344 19,744 0 -
-
Tax Rate 7.91% 8.45% 8.68% 8.02% 8.39% 8.20% - -
Total Cost 122,482 129,748 105,919 104,146 99,702 100,764 0 -
-
Net Worth 97,141 97,220 88,586 94,800 82,564 74,711 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 7,195 - 5,752 - - - - -
Div Payout % 43.29% - 31.83% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 97,141 97,220 88,586 94,800 82,564 74,711 0 -
NOSH 119,927 120,025 115,047 126,998 110,086 27,981 0 -
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.95% 12.84% 14.58% 15.82% 16.95% 16.38% 0.00% -
ROE 17.11% 19.65% 20.40% 20.64% 24.64% 26.43% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 115.99 124.02 107.78 103.09 109.05 430.66 0.00 -
EPS 13.86 15.92 15.71 17.25 18.48 70.56 0.00 -
DPS 6.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.77 0.79 0.75 2.67 2.49 -52.60%
Adjusted Per Share Value based on latest NOSH - 126,998
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.76 7.23 6.02 6.01 5.83 5.85 0.00 -
EPS 0.81 0.93 0.88 0.95 0.99 0.96 0.00 -
DPS 0.35 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0472 0.043 0.0461 0.0401 0.0363 2.49 -92.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - - -
Price 0.99 0.73 0.85 1.17 1.25 0.00 0.00 -
P/RPS 0.85 0.59 0.79 1.13 1.15 0.00 0.00 -
P/EPS 7.14 4.59 5.41 7.18 6.76 0.00 0.00 -
EY 14.00 21.81 18.48 13.94 14.78 0.00 0.00 -
DY 6.06 0.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.90 1.10 1.48 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 22/05/08 27/02/08 23/11/07 28/08/07 - -
Price 0.44 0.80 0.82 0.93 1.29 0.00 0.00 -
P/RPS 0.38 0.65 0.76 0.90 1.18 0.00 0.00 -
P/EPS 3.17 5.03 5.22 5.70 6.98 0.00 0.00 -
EY 31.50 19.90 19.16 17.53 14.33 0.00 0.00 -
DY 13.64 0.00 6.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.99 1.06 1.18 1.72 0.00 0.00 -

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