[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 28.19%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 123,366 121,968 123,204 124,536 120,984 116,340 117,424 3.34%
PBT 15,352 13,784 11,397 12,050 9,468 6,040 12,200 16.54%
Tax -3,508 -2,968 -1,863 -2,061 -1,652 -1,364 -2,503 25.21%
NP 11,844 10,816 9,534 9,989 7,816 4,676 9,697 14.24%
-
NP to SH 11,850 10,796 9,415 9,862 7,694 4,568 9,544 15.50%
-
Tax Rate 22.85% 21.53% 16.35% 17.10% 17.45% 22.58% 20.52% -
Total Cost 111,522 111,152 113,670 114,546 113,168 111,664 107,727 2.33%
-
Net Worth 144,427 140,723 138,255 137,020 133,317 129,614 129,796 7.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 144,427 140,723 138,255 137,020 133,317 129,614 129,796 7.37%
NOSH 123,761 123,761 123,761 123,761 123,761 123,761 123,761 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.60% 8.87% 7.74% 8.02% 6.46% 4.02% 8.26% -
ROE 8.20% 7.67% 6.81% 7.20% 5.77% 3.52% 7.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 99.94 98.81 99.81 100.89 98.01 94.25 94.99 3.44%
EPS 9.60 8.80 7.60 8.00 6.20 3.60 7.80 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.12 1.11 1.08 1.05 1.05 7.47%
Adjusted Per Share Value based on latest NOSH - 123,761
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.99 5.93 5.99 6.05 5.88 5.65 5.70 3.36%
EPS 0.58 0.52 0.46 0.48 0.37 0.22 0.46 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0684 0.0672 0.0666 0.0648 0.063 0.0631 7.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.58 0.56 0.66 0.685 0.76 0.94 1.06 -
P/RPS 0.58 0.57 0.66 0.68 0.78 1.00 1.12 -35.48%
P/EPS 6.04 6.40 8.65 8.57 12.19 25.40 13.73 -42.12%
EY 16.55 15.62 11.56 11.66 8.20 3.94 7.28 72.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.59 0.62 0.70 0.90 1.01 -37.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 23/02/18 21/11/17 23/08/17 30/05/17 -
Price 0.63 0.60 0.68 0.72 0.70 0.78 0.975 -
P/RPS 0.63 0.61 0.68 0.71 0.71 0.83 1.03 -27.92%
P/EPS 6.56 6.86 8.92 9.01 11.23 21.08 12.63 -35.35%
EY 15.24 14.58 11.22 11.10 8.90 4.74 7.92 54.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.61 0.65 0.65 0.74 0.93 -30.37%

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