[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 70.61%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 60,783 29,739 125,696 93,942 62,928 32,097 127,293 -38.82%
PBT 7,840 4,197 16,788 13,222 9,336 4,724 3,976 57.05%
Tax -1,402 -811 -449 -222 -1,724 -940 -2,949 -39.00%
NP 6,438 3,386 16,339 13,000 7,612 3,784 1,027 238.84%
-
NP to SH 6,352 3,340 16,229 12,929 7,578 3,766 905 265.28%
-
Tax Rate 17.88% 19.32% 2.67% 1.68% 18.47% 19.90% 74.17% -
Total Cost 54,345 26,353 109,357 80,942 55,316 28,313 126,266 -42.90%
-
Net Worth 124,596 123,703 118,361 114,653 110,003 105,690 95,024 19.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 3,393 -
Div Payout % - - - - - - 375.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 124,596 123,703 118,361 114,653 110,003 105,690 95,024 19.73%
NOSH 122,153 123,703 122,022 121,971 122,225 121,483 113,124 5.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.59% 11.39% 13.00% 13.84% 12.10% 11.79% 0.81% -
ROE 5.10% 2.70% 13.71% 11.28% 6.89% 3.56% 0.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.76 24.04 103.01 77.02 51.49 26.42 112.52 -41.86%
EPS 5.20 2.70 13.30 10.60 6.20 3.10 0.80 247.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.02 1.00 0.97 0.94 0.90 0.87 0.84 13.77%
Adjusted Per Share Value based on latest NOSH - 121,613
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.35 1.64 6.93 5.18 3.47 1.77 7.02 -38.85%
EPS 0.35 0.18 0.89 0.71 0.42 0.21 0.05 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.0687 0.0682 0.0652 0.0632 0.0606 0.0582 0.0524 19.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.72 0.73 0.78 0.805 0.72 0.80 0.85 -
P/RPS 1.45 3.04 0.76 1.05 1.40 3.03 0.76 53.64%
P/EPS 13.85 27.04 5.86 7.59 11.61 25.81 106.25 -74.19%
EY 7.22 3.70 17.05 13.17 8.61 3.88 0.94 287.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.71 0.73 0.80 0.86 0.80 0.92 1.01 -20.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 -
Price 0.70 0.73 0.77 0.80 0.77 0.73 0.975 -
P/RPS 1.41 3.04 0.75 1.04 1.50 2.76 0.87 37.85%
P/EPS 13.46 27.04 5.79 7.55 12.42 23.55 121.88 -76.88%
EY 7.43 3.70 17.27 13.25 8.05 4.25 0.82 332.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 0.69 0.73 0.79 0.85 0.86 0.84 1.16 -29.20%

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