[HEXTECH] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -2.62%
YoY- 1368.68%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 117,424 122,113 123,551 123,338 125,696 123,210 124,935 -4.04%
PBT 12,200 15,847 15,292 16,261 16,788 4,658 5,846 63.23%
Tax -2,503 -2,113 -127 -320 -449 -646 -3,109 -13.44%
NP 9,697 13,734 15,165 15,941 16,339 4,012 2,737 132.22%
-
NP to SH 9,544 13,579 15,003 15,803 16,229 3,895 2,626 136.20%
-
Tax Rate 20.52% 13.33% 0.83% 1.97% 2.67% 13.87% 53.18% -
Total Cost 107,727 108,379 108,386 107,397 109,357 119,198 122,198 -8.05%
-
Net Worth 129,796 128,224 122,889 123,703 118,555 114,316 110,670 11.20%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 129,796 128,224 122,889 123,703 118,555 114,316 110,670 11.20%
NOSH 123,761 122,438 120,480 123,703 122,222 121,613 122,967 0.42%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.26% 11.25% 12.27% 12.92% 13.00% 3.26% 2.19% -
ROE 7.35% 10.59% 12.21% 12.77% 13.69% 3.41% 2.37% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 94.99 100.00 102.55 99.70 102.84 101.31 101.60 -4.38%
EPS 7.72 11.12 12.45 12.77 13.28 3.20 2.14 135.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.02 1.00 0.97 0.94 0.90 10.81%
Adjusted Per Share Value based on latest NOSH - 123,703
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.47 6.73 6.81 6.80 6.93 6.79 6.89 -4.10%
EPS 0.53 0.75 0.83 0.87 0.89 0.21 0.14 142.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0715 0.0707 0.0677 0.0682 0.0653 0.063 0.061 11.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.06 0.66 0.72 0.73 0.78 0.805 0.72 -
P/RPS 1.12 0.66 0.70 0.73 0.76 0.79 0.71 35.47%
P/EPS 13.73 5.94 5.78 5.71 5.87 25.13 33.72 -45.03%
EY 7.28 16.85 17.30 17.50 17.02 3.98 2.97 81.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.63 0.71 0.73 0.80 0.86 0.80 16.79%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 -
Price 0.975 1.24 0.70 0.73 0.77 0.80 0.77 -
P/RPS 1.03 1.24 0.68 0.73 0.75 0.79 0.76 22.44%
P/EPS 12.63 11.15 5.62 5.71 5.80 24.98 36.06 -50.28%
EY 7.92 8.97 17.79 17.50 17.24 4.00 2.77 101.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.18 0.69 0.73 0.79 0.85 0.86 5.35%

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