[HEXTECH] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 28.36%
YoY- 204.78%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 120,609 114,648 111,112 106,135 102,395 106,048 106,830 8.43%
PBT 17,601 19,790 17,991 17,386 13,161 8,492 -9,388 -
Tax -3,064 -3,255 -2,534 -1,901 -1,079 -2,417 -2,958 2.37%
NP 14,537 16,535 15,457 15,485 12,082 6,075 -12,346 -
-
NP to SH 14,452 16,473 15,379 15,397 11,995 6,008 -13,047 -
-
Tax Rate 17.41% 16.45% 14.08% 10.93% 8.20% 28.46% - -
Total Cost 106,072 98,113 95,655 90,650 90,313 99,973 119,176 -7.47%
-
Net Worth 102,538 100,603 96,711 94,591 87,492 84,892 82,592 15.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 102,538 100,603 96,711 94,591 87,492 84,892 82,592 15.52%
NOSH 119,230 119,765 119,396 119,735 119,852 119,567 119,700 -0.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.05% 14.42% 13.91% 14.59% 11.80% 5.73% -11.56% -
ROE 14.09% 16.37% 15.90% 16.28% 13.71% 7.08% -15.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.16 95.73 93.06 88.64 85.43 88.69 89.25 8.71%
EPS 12.12 13.75 12.88 12.86 10.01 5.02 -10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.81 0.79 0.73 0.71 0.69 15.83%
Adjusted Per Share Value based on latest NOSH - 119,735
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.65 6.32 6.12 5.85 5.64 5.84 5.89 8.43%
EPS 0.80 0.91 0.85 0.85 0.66 0.33 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0554 0.0533 0.0521 0.0482 0.0468 0.0455 15.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.73 0.665 0.695 0.545 0.41 0.40 0.41 -
P/RPS 0.72 0.69 0.75 0.61 0.48 0.45 0.46 34.84%
P/EPS 6.02 4.83 5.40 4.24 4.10 7.96 -3.76 -
EY 16.60 20.68 18.53 23.59 24.41 12.56 -26.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.86 0.69 0.56 0.56 0.59 27.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 -
Price 0.775 0.70 0.78 0.565 0.50 0.395 0.38 -
P/RPS 0.77 0.73 0.84 0.64 0.59 0.45 0.43 47.51%
P/EPS 6.39 5.09 6.06 4.39 5.00 7.86 -3.49 -
EY 15.64 19.65 16.51 22.76 20.02 12.72 -28.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.96 0.72 0.68 0.56 0.55 38.90%

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