[HEXTECH] QoQ TTM Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	105,138	110,639	104,439	98,149	99,782	108,043	121,553	-9.24%
YoY %	-4.97%	5.94%	6.41%	-1.64%	-7.65%	-11.11%	-	-
Horiz. %	86.50%	91.02%	85.92%	80.75%	82.09%	88.89%	100.00%	-
PBT	-1,217	-68	6,944	8,444	11,642	13,727	16,293	-
YoY %	-1,689.71%	-100.98%	-17.76%	-27.47%	-15.19%	-15.75%	-	-
Horiz. %	-7.47%	-0.42%	42.62%	51.83%	71.45%	84.25%	100.00%	-
Tax	-1,407	-1,485	-774	-757	-848	-1,045	-1,499	-4.14%
YoY %	5.25%	-91.86%	-2.25%	10.73%	18.85%	30.29%	-	-
Horiz. %	93.86%	99.07%	51.63%	50.50%	56.57%	69.71%	100.00%	-
NP	-2,624	-1,553	6,170	7,687	10,794	12,682	14,794	-
YoY %	-68.96%	-125.17%	-19.73%	-28.78%	-14.89%	-14.28%	-	-
Horiz. %	-17.74%	-10.50%	41.71%	51.96%	72.96%	85.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,472	-2,227	5,578	7,687	10,794	12,682	14,794	-
YoY %	-55.90%	-139.92%	-27.44%	-28.78%	-14.89%	-14.28%	-	-
Horiz. %	-23.47%	-15.05%	37.70%	51.96%	72.96%	85.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	11.15%	8.96%	7.28%	7.61%	9.20%	-
YoY %	-	-	24.44%	23.08%	-4.34%	-17.28%	-	-
Horiz. %	-	-	121.20%	97.39%	79.13%	82.72%	100.00%	-
Total Cost	107,762	112,192	98,269	90,462	88,988	95,361	106,759	0.62%
YoY %	-3.95%	14.17%	8.63%	1.66%	-6.68%	-10.68%	-	-
Horiz. %	100.94%	105.09%	92.05%	84.73%	83.35%	89.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,599	91,227	98,703	99,633	100,695	97,427	99,600	-4.06%
YoY %	2.60%	-7.57%	-0.93%	-1.05%	3.35%	-2.18%	-	-
Horiz. %	93.97%	91.59%	99.10%	100.03%	101.10%	97.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	3,601	3,601	3,608	7,208	10,802	10,802	13,199	-58.03%
YoY %	0.00%	-0.19%	-49.94%	-33.27%	0.00%	-18.16%	-	-
Horiz. %	27.28%	27.28%	27.34%	54.61%	81.84%	81.84%	100.00%	-
Div Payout %	0.00%	0.00%	64.69%	93.77%	100.08%	85.18%	89.22%	-
YoY %	0.00%	0.00%	-31.01%	-6.30%	17.49%	-4.53%	-	-
Horiz. %	0.00%	0.00%	72.51%	105.10%	112.17%	95.47%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	93,599	91,227	98,703	99,633	100,695	97,427	99,600	-4.06%
YoY %	2.60%	-7.57%	-0.93%	-1.05%	3.35%	-2.18%	-	-
Horiz. %	93.97%	91.59%	99.10%	100.03%	101.10%	97.82%	100.00%	-
NOSH	119,999	120,036	120,370	118,611	119,875	120,280	120,000	-0.00%
YoY %	-0.03%	-0.28%	1.48%	-1.05%	-0.34%	0.23%	-	-
Horiz. %	100.00%	100.03%	100.31%	98.84%	99.90%	100.23%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	-2.50%	-1.40%	5.91%	7.83%	10.82%	11.74%	12.17%	-
YoY %	-78.57%	-123.69%	-24.52%	-27.63%	-7.84%	-3.53%	-	-
Horiz. %	-20.54%	-11.50%	48.56%	64.34%	88.91%	96.47%	100.00%	-
ROE	-3.71%	-2.44%	5.65%	7.72%	10.72%	13.02%	14.85%	-
YoY %	-52.05%	-143.19%	-26.81%	-27.99%	-17.67%	-12.32%	-	-
Horiz. %	-24.98%	-16.43%	38.05%	51.99%	72.19%	87.68%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	87.62	92.17	86.76	82.75	83.24	89.83	101.29	-9.23%
YoY %	-4.94%	6.24%	4.85%	-0.59%	-7.34%	-11.31%	-	-
Horiz. %	86.50%	91.00%	85.66%	81.70%	82.18%	88.69%	100.00%	-
EPS	-2.89	-1.86	4.63	6.48	9.00	10.54	12.33	-
YoY %	-55.38%	-140.17%	-28.55%	-28.00%	-14.61%	-14.52%	-	-
Horiz. %	-23.44%	-15.09%	37.55%	52.55%	72.99%	85.48%	100.00%	-
DPS	3.00	3.00	3.00	6.00	9.00	9.00	11.00	-58.04%
YoY %	0.00%	0.00%	-50.00%	-33.33%	0.00%	-18.18%	-	-
Horiz. %	27.27%	27.27%	27.27%	54.55%	81.82%	81.82%	100.00%	-
NAPS	0.78	0.76	0.82	0.84	0.84	0.81	0.83	-4.06%
YoY %	2.63%	-7.32%	-2.38%	0.00%	3.70%	-2.41%	-	-
Horiz. %	93.98%	91.57%	98.80%	101.20%	101.20%	97.59%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 118,611
RPS	5.79	6.10	5.76	5.41	5.50	5.95	6.70	-9.29%
YoY %	-5.08%	5.90%	6.47%	-1.64%	-7.56%	-11.19%	-	-
Horiz. %	86.42%	91.04%	85.97%	80.75%	82.09%	88.81%	100.00%	-
EPS	-0.19	-0.12	0.31	0.42	0.59	0.70	0.82	-
YoY %	-58.33%	-138.71%	-26.19%	-28.81%	-15.71%	-14.63%	-	-
Horiz. %	-23.17%	-14.63%	37.80%	51.22%	71.95%	85.37%	100.00%	-
DPS	0.20	0.20	0.20	0.40	0.60	0.60	0.73	-57.91%
YoY %	0.00%	0.00%	-50.00%	-33.33%	0.00%	-17.81%	-	-
Horiz. %	27.40%	27.40%	27.40%	54.79%	82.19%	82.19%	100.00%	-
NAPS	0.0516	0.0503	0.0544	0.0549	0.0555	0.0537	0.0549	-4.05%
YoY %	2.58%	-7.54%	-0.91%	-1.08%	3.35%	-2.19%	-	-
Horiz. %	93.99%	91.62%	99.09%	100.00%	101.09%	97.81%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.53	0.56	0.57	0.64	0.56	0.46	0.44	-
P/RPS	0.60	0.61	0.66	0.77	0.67	0.51	0.43	24.94%
YoY %	-1.64%	-7.58%	-14.29%	14.93%	31.37%	18.60%	-	-
Horiz. %	139.53%	141.86%	153.49%	179.07%	155.81%	118.60%	100.00%	-
P/EPS	-18.32	-30.18	12.30	9.88	6.22	4.36	3.57	-
YoY %	39.30%	-345.37%	24.49%	58.84%	42.66%	22.13%	-	-
Horiz. %	-513.17%	-845.38%	344.54%	276.75%	174.23%	122.13%	100.00%	-
EY	-5.46	-3.31	8.13	10.13	16.08	22.92	28.02	-
YoY %	-64.95%	-140.71%	-19.74%	-37.00%	-29.84%	-18.20%	-	-
Horiz. %	-19.49%	-11.81%	29.01%	36.15%	57.39%	81.80%	100.00%	-
DY	5.66	5.36	5.26	9.38	16.07	19.57	25.00	-62.95%
YoY %	5.60%	1.90%	-43.92%	-41.63%	-17.88%	-21.72%	-	-
Horiz. %	22.64%	21.44%	21.04%	37.52%	64.28%	78.28%	100.00%	-
P/NAPS	0.68	0.74	0.70	0.76	0.67	0.57	0.53	18.12%
YoY %	-8.11%	5.71%	-7.89%	13.43%	17.54%	7.55%	-	-
Horiz. %	128.30%	139.62%	132.08%	143.40%	126.42%	107.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/05/10	25/02/10	25/11/09	26/08/09	22/05/09	25/02/09	-
Price	0.51	0.54	0.54	0.60	0.69	0.82	0.46	-
P/RPS	0.58	0.59	0.62	0.73	0.83	0.91	0.45	18.48%
YoY %	-1.69%	-4.84%	-15.07%	-12.05%	-8.79%	102.22%	-	-
Horiz. %	128.89%	131.11%	137.78%	162.22%	184.44%	202.22%	100.00%	-
P/EPS	-17.63	-29.11	11.65	9.26	7.66	7.78	3.73	-
YoY %	39.44%	-349.87%	25.81%	20.89%	-1.54%	108.58%	-	-
Horiz. %	-472.65%	-780.43%	312.33%	248.26%	205.36%	208.58%	100.00%	-
EY	-5.67	-3.44	8.58	10.80	13.05	12.86	26.80	-
YoY %	-64.83%	-140.09%	-20.56%	-17.24%	1.48%	-52.01%	-	-
Horiz. %	-21.16%	-12.84%	32.01%	40.30%	48.69%	47.99%	100.00%	-
DY	5.88	5.56	5.56	10.00	13.04	10.98	23.91	-60.84%
YoY %	5.76%	0.00%	-44.40%	-23.31%	18.76%	-54.08%	-	-
Horiz. %	24.59%	23.25%	23.25%	41.82%	54.54%	45.92%	100.00%	-
P/NAPS	0.65	0.71	0.66	0.71	0.82	1.01	0.55	11.81%
YoY %	-8.45%	7.58%	-7.04%	-13.41%	-18.81%	83.64%	-	-
Horiz. %	118.18%	129.09%	120.00%	129.09%	149.09%	183.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos