[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -6.78%
YoY- 164.72%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 124,022 127,176 102,395 107,296 106,588 112,216 102,747 13.35%
PBT 23,248 33,328 13,161 12,710 13,586 16,428 -11,009 -
Tax -3,918 -4,224 -1,079 -961 -1,008 -936 -3,274 12.70%
NP 19,330 29,104 12,082 11,749 12,578 15,492 -14,283 -
-
NP to SH 19,264 29,024 11,995 11,646 12,494 15,416 -16,223 -
-
Tax Rate 16.85% 12.67% 8.20% 7.56% 7.42% 5.70% - -
Total Cost 104,692 98,072 90,313 95,546 94,010 96,724 117,030 -7.15%
-
Net Worth 96,918 94,591 87,214 84,956 82,575 79,241 75,520 18.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,918 94,591 87,214 84,956 82,575 79,241 75,520 18.07%
NOSH 119,652 119,735 119,472 119,657 119,674 120,062 119,873 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.59% 22.88% 11.80% 10.95% 11.80% 13.81% -13.90% -
ROE 19.88% 30.68% 13.75% 13.71% 15.13% 19.45% -21.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 103.65 106.21 85.71 89.67 89.07 93.46 85.71 13.49%
EPS 16.10 24.24 10.04 9.73 10.44 12.84 -13.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.73 0.71 0.69 0.66 0.63 18.22%
Adjusted Per Share Value based on latest NOSH - 119,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.03 6.18 4.97 5.21 5.18 5.45 4.99 13.43%
EPS 0.94 1.41 0.58 0.57 0.61 0.75 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.046 0.0424 0.0413 0.0401 0.0385 0.0367 18.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.695 0.545 0.41 0.40 0.41 0.38 0.41 -
P/RPS 0.67 0.51 0.48 0.45 0.46 0.41 0.48 24.87%
P/EPS 4.32 2.25 4.08 4.11 3.93 2.96 -3.03 -
EY 23.17 44.48 24.49 24.33 25.46 33.79 -33.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.56 0.56 0.59 0.58 0.65 20.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.78 0.565 0.50 0.395 0.38 0.38 0.42 -
P/RPS 0.75 0.53 0.58 0.44 0.43 0.41 0.49 32.77%
P/EPS 4.84 2.33 4.98 4.06 3.64 2.96 -3.10 -
EY 20.64 42.90 20.08 24.64 27.47 33.79 -32.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.68 0.56 0.55 0.58 0.67 27.06%

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