[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 13.74%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 121,566 118,956 125,696 125,256 125,856 128,388 127,293 -3.01%
PBT 15,680 16,788 16,788 17,629 18,672 18,896 3,976 148.98%
Tax -2,804 -3,244 -449 -296 -3,448 -3,760 -2,949 -3.29%
NP 12,876 13,544 16,339 17,333 15,224 15,136 1,027 437.20%
-
NP to SH 12,704 13,360 16,229 17,238 15,156 15,064 905 479.12%
-
Tax Rate 17.88% 19.32% 2.67% 1.68% 18.47% 19.90% 74.17% -
Total Cost 108,690 105,412 109,357 107,922 110,632 113,252 126,266 -9.48%
-
Net Worth 124,596 123,703 118,361 114,653 110,003 105,690 95,024 19.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 3,393 -
Div Payout % - - - - - - 375.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 124,596 123,703 118,361 114,653 110,003 105,690 95,024 19.73%
NOSH 122,153 123,703 122,022 121,971 122,225 121,483 113,124 5.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.59% 11.39% 13.00% 13.84% 12.10% 11.79% 0.81% -
ROE 10.20% 10.80% 13.71% 15.04% 13.78% 14.25% 0.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 99.52 96.16 103.01 102.69 102.97 105.68 112.52 -7.83%
EPS 10.40 10.80 13.30 14.13 12.40 12.40 0.80 450.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.02 1.00 0.97 0.94 0.90 0.87 0.84 13.77%
Adjusted Per Share Value based on latest NOSH - 121,613
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.70 6.56 6.93 6.90 6.94 7.08 7.02 -3.05%
EPS 0.70 0.74 0.89 0.95 0.84 0.83 0.05 478.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0687 0.0682 0.0652 0.0632 0.0606 0.0582 0.0524 19.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.72 0.73 0.78 0.805 0.72 0.80 0.85 -
P/RPS 0.72 0.76 0.76 0.78 0.70 0.76 0.76 -3.53%
P/EPS 6.92 6.76 5.86 5.70 5.81 6.45 106.25 -83.73%
EY 14.44 14.79 17.05 17.56 17.22 15.50 0.94 514.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.71 0.73 0.80 0.86 0.80 0.92 1.01 -20.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 -
Price 0.70 0.73 0.77 0.80 0.77 0.73 0.975 -
P/RPS 0.70 0.76 0.75 0.78 0.75 0.69 0.87 -13.45%
P/EPS 6.73 6.76 5.79 5.66 6.21 5.89 121.88 -85.42%
EY 14.86 14.79 17.27 17.67 16.10 16.99 0.82 586.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 0.69 0.73 0.79 0.85 0.86 0.84 1.16 -29.20%

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