[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 6.1%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 119,088 112,812 124,099 126,941 123,366 121,968 123,204 -2.23%
PBT 10,994 9,524 13,747 15,656 15,352 13,784 11,397 -2.36%
Tax -3,220 -3,036 -3,076 -3,105 -3,508 -2,968 -1,863 43.97%
NP 7,774 6,488 10,671 12,550 11,844 10,816 9,534 -12.70%
-
NP to SH 7,806 6,524 10,687 12,573 11,850 10,796 9,415 -11.73%
-
Tax Rate 29.29% 31.88% 22.38% 19.83% 22.85% 21.53% 16.35% -
Total Cost 111,314 106,324 113,428 114,390 111,522 111,152 113,670 -1.38%
-
Net Worth 136,807 152,611 150,831 149,546 144,427 140,723 138,255 -0.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 405 - - - - - - -
Div Payout % 5.19% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 136,807 152,611 150,831 149,546 144,427 140,723 138,255 -0.69%
NOSH 126,998 125,410 125,410 124,225 123,761 123,761 123,761 1.73%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.53% 5.75% 8.60% 9.89% 9.60% 8.87% 7.74% -
ROE 5.71% 4.27% 7.09% 8.41% 8.20% 7.67% 6.81% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 94.01 90.18 100.38 102.71 99.94 98.81 99.81 -3.90%
EPS 6.20 5.20 8.60 10.13 9.60 8.80 7.60 -12.68%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.22 1.22 1.21 1.17 1.14 1.12 -2.39%
Adjusted Per Share Value based on latest NOSH - 124,225
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.56 6.22 6.84 7.00 6.80 6.72 6.79 -2.26%
EPS 0.43 0.36 0.59 0.69 0.65 0.59 0.52 -11.88%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0841 0.0831 0.0824 0.0796 0.0776 0.0762 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.705 0.81 0.88 0.685 0.58 0.56 0.66 -
P/RPS 0.75 0.90 0.88 0.67 0.58 0.57 0.66 8.88%
P/EPS 11.44 15.53 10.18 6.73 6.04 6.40 8.65 20.46%
EY 8.74 6.44 9.82 14.85 16.55 15.62 11.56 -16.99%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.72 0.57 0.50 0.49 0.59 6.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 29/05/19 25/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.71 0.735 0.82 0.79 0.63 0.60 0.68 -
P/RPS 0.76 0.82 0.82 0.77 0.63 0.61 0.68 7.68%
P/EPS 11.52 14.09 9.49 7.77 6.56 6.86 8.92 18.57%
EY 8.68 7.10 10.54 12.88 15.24 14.58 11.22 -15.71%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.67 0.65 0.54 0.53 0.61 5.38%

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