[HEXTECH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 6.32%
YoY- 17.12%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 98,025 65,286 34,132 120,609 92,725 62,011 31,794 111.39%
PBT 12,540 7,466 4,520 17,197 16,162 11,624 8,332 31.23%
Tax -2,525 -1,564 -912 -3,064 -2,897 -1,959 -1,056 78.52%
NP 10,015 5,902 3,608 14,133 13,265 9,665 7,276 23.66%
-
NP to SH 9,939 5,857 3,595 14,048 13,213 9,632 7,256 23.26%
-
Tax Rate 20.14% 20.95% 20.18% 17.82% 17.92% 16.85% 12.67% -
Total Cost 88,010 59,384 30,524 106,476 79,460 52,346 24,518 133.89%
-
Net Worth 108,969 108,772 106,651 102,893 100,533 96,918 94,591 9.86%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,592 3,585 3,594 1,005,009 - - - -
Div Payout % 36.14% 61.22% 100.00% 7,154.11% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 108,969 108,772 106,651 102,893 100,533 96,918 94,591 9.86%
NOSH 120,058 119,530 119,833 119,644 119,682 119,652 119,735 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.22% 9.04% 10.57% 11.72% 14.31% 15.59% 22.88% -
ROE 9.12% 5.38% 3.37% 13.65% 13.14% 9.94% 7.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.86 54.62 28.48 100.81 77.48 51.83 26.55 111.40%
EPS 8.30 4.90 3.00 11.70 11.04 8.05 6.06 23.25%
DPS 3.00 3.00 3.00 840.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.86 0.84 0.81 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 119,230
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.40 3.60 1.88 6.65 5.11 3.42 1.75 111.51%
EPS 0.55 0.32 0.20 0.77 0.73 0.53 0.40 23.58%
DPS 0.20 0.20 0.20 55.39 0.00 0.00 0.00 -
NAPS 0.0601 0.0599 0.0588 0.0567 0.0554 0.0534 0.0521 9.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.69 0.94 0.715 0.73 0.665 0.695 0.545 -
P/RPS 0.84 1.72 2.51 0.72 0.86 1.34 2.05 -44.74%
P/EPS 8.31 19.18 23.83 6.22 6.02 8.63 8.99 -5.09%
EY 12.03 5.21 4.20 16.08 16.60 11.58 11.12 5.36%
DY 4.35 3.19 4.20 1,150.68 0.00 0.00 0.00 -
P/NAPS 0.76 1.03 0.80 0.85 0.79 0.86 0.69 6.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 -
Price 0.815 0.76 0.86 0.775 0.70 0.78 0.565 -
P/RPS 1.00 1.39 3.02 0.77 0.90 1.51 2.13 -39.51%
P/EPS 9.82 15.51 28.67 6.60 6.34 9.69 9.32 3.53%
EY 10.18 6.45 3.49 15.15 15.77 10.32 10.73 -3.43%
DY 3.68 3.95 3.49 1,083.87 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.97 0.90 0.83 0.96 0.72 15.99%

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