[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -79.42%
YoY- -11.31%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 117,424 90,359 60,783 29,739 125,696 93,942 62,928 51.51%
PBT 12,200 12,281 7,840 4,197 16,788 13,222 9,336 19.50%
Tax -2,503 -1,886 -1,402 -811 -449 -222 -1,724 28.18%
NP 9,697 10,395 6,438 3,386 16,339 13,000 7,612 17.49%
-
NP to SH 9,544 10,279 6,352 3,340 16,229 12,929 7,578 16.60%
-
Tax Rate 20.52% 15.36% 17.88% 19.32% 2.67% 1.68% 18.47% -
Total Cost 107,727 79,964 54,345 26,353 109,357 80,942 55,316 55.88%
-
Net Worth 129,796 128,224 124,596 123,703 118,361 114,653 110,003 11.65%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 129,796 128,224 124,596 123,703 118,361 114,653 110,003 11.65%
NOSH 123,761 122,438 122,153 123,703 122,022 121,971 122,225 0.83%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.26% 11.50% 10.59% 11.39% 13.00% 13.84% 12.10% -
ROE 7.35% 8.02% 5.10% 2.70% 13.71% 11.28% 6.89% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 94.99 73.99 49.76 24.04 103.01 77.02 51.49 50.36%
EPS 7.80 8.40 5.20 2.70 13.30 10.60 6.20 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.02 1.00 0.97 0.94 0.90 10.81%
Adjusted Per Share Value based on latest NOSH - 123,703
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.70 4.39 2.95 1.44 6.11 4.56 3.06 51.33%
EPS 0.46 0.50 0.31 0.16 0.79 0.63 0.37 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0631 0.0623 0.0605 0.0601 0.0575 0.0557 0.0534 11.75%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.06 0.66 0.72 0.73 0.78 0.805 0.72 -
P/RPS 1.12 0.89 1.45 3.04 0.76 1.05 1.40 -13.81%
P/EPS 13.73 7.84 13.85 27.04 5.86 7.59 11.61 11.81%
EY 7.28 12.75 7.22 3.70 17.05 13.17 8.61 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.63 0.71 0.73 0.80 0.86 0.80 16.79%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 -
Price 0.975 1.24 0.70 0.73 0.77 0.80 0.77 -
P/RPS 1.03 1.68 1.41 3.04 0.75 1.04 1.50 -22.14%
P/EPS 12.63 14.73 13.46 27.04 5.79 7.55 12.42 1.12%
EY 7.92 6.79 7.43 3.70 17.27 13.25 8.05 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.18 0.69 0.73 0.79 0.85 0.86 5.35%

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