[HEXTECH] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -4.54%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 126,941 123,366 121,968 123,204 124,536 120,984 116,340 5.96%
PBT 15,656 15,352 13,784 11,397 12,050 9,468 6,040 88.36%
Tax -3,105 -3,508 -2,968 -1,863 -2,061 -1,652 -1,364 72.78%
NP 12,550 11,844 10,816 9,534 9,989 7,816 4,676 92.78%
-
NP to SH 12,573 11,850 10,796 9,415 9,862 7,694 4,568 96.03%
-
Tax Rate 19.83% 22.85% 21.53% 16.35% 17.10% 17.45% 22.58% -
Total Cost 114,390 111,522 111,152 113,670 114,546 113,168 111,664 1.61%
-
Net Worth 149,546 144,427 140,723 138,255 137,020 133,317 129,614 9.97%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 149,546 144,427 140,723 138,255 137,020 133,317 129,614 9.97%
NOSH 124,225 123,761 123,761 123,761 123,761 123,761 123,761 0.24%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.89% 9.60% 8.87% 7.74% 8.02% 6.46% 4.02% -
ROE 8.41% 8.20% 7.67% 6.81% 7.20% 5.77% 3.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 102.71 99.94 98.81 99.81 100.89 98.01 94.25 5.88%
EPS 10.13 9.60 8.80 7.60 8.00 6.20 3.60 98.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 1.14 1.12 1.11 1.08 1.05 9.88%
Adjusted Per Share Value based on latest NOSH - 123,761
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.17 5.99 5.93 5.99 6.05 5.88 5.65 6.02%
EPS 0.61 0.58 0.52 0.46 0.48 0.37 0.22 96.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0727 0.0702 0.0684 0.0672 0.0666 0.0648 0.063 9.98%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.685 0.58 0.56 0.66 0.685 0.76 0.94 -
P/RPS 0.67 0.58 0.57 0.66 0.68 0.78 1.00 -23.37%
P/EPS 6.73 6.04 6.40 8.65 8.57 12.19 25.40 -58.64%
EY 14.85 16.55 15.62 11.56 11.66 8.20 3.94 141.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.49 0.59 0.62 0.70 0.90 -26.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 27/08/18 28/05/18 23/02/18 21/11/17 23/08/17 -
Price 0.79 0.63 0.60 0.68 0.72 0.70 0.78 -
P/RPS 0.77 0.63 0.61 0.68 0.71 0.71 0.83 -4.86%
P/EPS 7.77 6.56 6.86 8.92 9.01 11.23 21.08 -48.49%
EY 12.88 15.24 14.58 11.22 11.10 8.90 4.74 94.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.53 0.61 0.65 0.65 0.74 -8.26%

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