[HEXTECH] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -0.12%
YoY- 217.87%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 122,947 120,609 114,648 111,112 106,135 102,395 106,048 10.38%
PBT 13,789 17,601 19,790 17,991 17,386 13,161 8,492 38.27%
Tax -2,920 -3,064 -3,255 -2,534 -1,901 -1,079 -2,417 13.47%
NP 10,869 14,537 16,535 15,457 15,485 12,082 6,075 47.53%
-
NP to SH 10,791 14,452 16,473 15,379 15,397 11,995 6,008 47.91%
-
Tax Rate 21.18% 17.41% 16.45% 14.08% 10.93% 8.20% 28.46% -
Total Cost 112,078 106,072 98,113 95,655 90,650 90,313 99,973 7.94%
-
Net Worth 106,651 102,538 100,603 96,711 94,591 87,492 84,892 16.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,594 - - - - - - -
Div Payout % 33.31% - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 106,651 102,538 100,603 96,711 94,591 87,492 84,892 16.47%
NOSH 119,833 119,230 119,765 119,396 119,735 119,852 119,567 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.84% 12.05% 14.42% 13.91% 14.59% 11.80% 5.73% -
ROE 10.12% 14.09% 16.37% 15.90% 16.28% 13.71% 7.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.60 101.16 95.73 93.06 88.64 85.43 88.69 10.22%
EPS 9.01 12.12 13.75 12.88 12.86 10.01 5.02 47.84%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.81 0.79 0.73 0.71 16.30%
Adjusted Per Share Value based on latest NOSH - 119,396
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.78 6.65 6.32 6.12 5.85 5.64 5.84 10.49%
EPS 0.59 0.80 0.91 0.85 0.85 0.66 0.33 47.46%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0565 0.0554 0.0533 0.0521 0.0482 0.0468 16.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.715 0.73 0.665 0.695 0.545 0.41 0.40 -
P/RPS 0.70 0.72 0.69 0.75 0.61 0.48 0.45 34.36%
P/EPS 7.94 6.02 4.83 5.40 4.24 4.10 7.96 -0.16%
EY 12.59 16.60 20.68 18.53 23.59 24.41 12.56 0.15%
DY 4.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.79 0.86 0.69 0.56 0.56 26.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.86 0.775 0.70 0.78 0.565 0.50 0.395 -
P/RPS 0.84 0.77 0.73 0.84 0.64 0.59 0.45 51.77%
P/EPS 9.55 6.39 5.09 6.06 4.39 5.00 7.86 13.90%
EY 10.47 15.64 19.65 16.51 22.76 20.02 12.72 -12.20%
DY 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.83 0.96 0.72 0.68 0.56 44.37%

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