[HEXTECH] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 18.9%
YoY- -90.03%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 125,696 123,210 124,935 125,258 127,293 125,909 123,884 0.97%
PBT 16,788 4,658 5,846 4,180 3,976 13,979 13,443 15.95%
Tax -449 -646 -3,109 -2,977 -2,949 -2,692 -2,669 -69.49%
NP 16,339 4,012 2,737 1,203 1,027 11,287 10,774 31.96%
-
NP to SH 16,229 3,895 2,626 1,076 905 11,178 10,677 32.16%
-
Tax Rate 2.67% 13.87% 53.18% 71.22% 74.17% 19.26% 19.85% -
Total Cost 109,357 119,198 122,198 124,055 126,266 114,622 113,110 -2.22%
-
Net Worth 118,555 114,316 110,670 105,690 101,180 109,253 108,337 6.18%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 3,594 3,594 3,594 -
Div Payout % - - - - 397.24% 32.16% 33.67% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 118,555 114,316 110,670 105,690 101,180 109,253 108,337 6.18%
NOSH 122,222 121,613 122,967 121,483 120,453 120,058 119,052 1.76%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 13.00% 3.26% 2.19% 0.96% 0.81% 8.96% 8.70% -
ROE 13.69% 3.41% 2.37% 1.02% 0.89% 10.23% 9.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.84 101.31 101.60 103.11 105.68 104.87 104.06 -0.78%
EPS 13.28 3.20 2.14 0.89 0.75 9.31 8.97 29.86%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 0.97 0.94 0.90 0.87 0.84 0.91 0.91 4.34%
Adjusted Per Share Value based on latest NOSH - 121,483
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.11 5.99 6.07 6.09 6.18 6.12 6.02 0.99%
EPS 0.79 0.19 0.13 0.05 0.04 0.54 0.52 32.12%
DPS 0.00 0.00 0.00 0.00 0.17 0.17 0.17 -
NAPS 0.0576 0.0555 0.0538 0.0513 0.0492 0.0531 0.0526 6.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.78 0.805 0.72 0.80 0.85 0.69 0.94 -
P/RPS 0.76 0.79 0.71 0.78 0.80 0.66 0.90 -10.65%
P/EPS 5.87 25.13 33.72 90.32 113.13 7.41 10.48 -32.02%
EY 17.02 3.98 2.97 1.11 0.88 13.49 9.54 47.04%
DY 0.00 0.00 0.00 0.00 3.53 4.35 3.19 -
P/NAPS 0.80 0.86 0.80 0.92 1.01 0.76 1.03 -15.49%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 16/02/15 26/11/14 -
Price 0.77 0.80 0.77 0.73 0.975 0.815 0.76 -
P/RPS 0.75 0.79 0.76 0.71 0.92 0.78 0.73 1.81%
P/EPS 5.80 24.98 36.06 82.42 129.77 8.75 8.47 -22.29%
EY 17.24 4.00 2.77 1.21 0.77 11.42 11.80 28.72%
DY 0.00 0.00 0.00 0.00 3.08 3.68 3.95 -
P/NAPS 0.79 0.85 0.86 0.84 1.16 0.90 0.84 -4.00%

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