[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 69.69%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 62,928 32,097 127,293 98,025 65,286 34,132 120,609 -35.16%
PBT 9,336 4,724 3,976 12,540 7,466 4,520 17,197 -33.42%
Tax -1,724 -940 -2,949 -2,525 -1,564 -912 -3,064 -31.82%
NP 7,612 3,784 1,027 10,015 5,902 3,608 14,133 -33.77%
-
NP to SH 7,578 3,766 905 9,939 5,857 3,595 14,048 -33.70%
-
Tax Rate 18.47% 19.90% 74.17% 20.14% 20.95% 20.18% 17.82% -
Total Cost 55,316 28,313 126,266 88,010 59,384 30,524 106,476 -35.34%
-
Net Worth 110,003 105,690 95,024 108,969 108,772 106,651 102,893 4.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 3,393 3,592 3,585 3,594 1,005,009 -
Div Payout % - - 375.00% 36.14% 61.22% 100.00% 7,154.11% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 110,003 105,690 95,024 108,969 108,772 106,651 102,893 4.55%
NOSH 122,225 121,483 113,124 120,058 119,530 119,833 119,644 1.43%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.10% 11.79% 0.81% 10.22% 9.04% 10.57% 11.72% -
ROE 6.89% 3.56% 0.95% 9.12% 5.38% 3.37% 13.65% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 51.49 26.42 112.52 81.86 54.62 28.48 100.81 -36.07%
EPS 6.20 3.10 0.80 8.30 4.90 3.00 11.70 -34.49%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 840.00 -
NAPS 0.90 0.87 0.84 0.91 0.91 0.89 0.86 3.07%
Adjusted Per Share Value based on latest NOSH - 120,058
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.47 1.77 7.02 5.40 3.60 1.88 6.65 -35.15%
EPS 0.42 0.21 0.05 0.55 0.32 0.20 0.77 -33.21%
DPS 0.00 0.00 0.19 0.20 0.20 0.20 55.39 -
NAPS 0.0606 0.0582 0.0524 0.0601 0.0599 0.0588 0.0567 4.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.72 0.80 0.85 0.69 0.94 0.715 0.73 -
P/RPS 1.40 3.03 0.76 0.84 1.72 2.51 0.72 55.72%
P/EPS 11.61 25.81 106.25 8.31 19.18 23.83 6.22 51.54%
EY 8.61 3.88 0.94 12.03 5.21 4.20 16.08 -34.03%
DY 0.00 0.00 3.53 4.35 3.19 4.20 1,150.68 -
P/NAPS 0.80 0.92 1.01 0.76 1.03 0.80 0.85 -3.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 27/08/15 26/05/15 16/02/15 26/11/14 26/08/14 28/05/14 -
Price 0.77 0.73 0.975 0.815 0.76 0.86 0.775 -
P/RPS 1.50 2.76 0.87 1.00 1.39 3.02 0.77 55.91%
P/EPS 12.42 23.55 121.88 9.82 15.51 28.67 6.60 52.36%
EY 8.05 4.25 0.82 10.18 6.45 3.49 15.15 -34.37%
DY 0.00 0.00 3.08 3.68 3.95 3.49 1,083.87 -
P/NAPS 0.86 0.84 1.16 0.90 0.84 0.97 0.90 -2.98%

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