[HEXTECH] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 144.05%
YoY- -75.41%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,338 125,696 123,210 124,935 125,258 127,293 125,909 -1.36%
PBT 16,261 16,788 4,658 5,846 4,180 3,976 13,979 10.61%
Tax -320 -449 -646 -3,109 -2,977 -2,949 -2,692 -75.85%
NP 15,941 16,339 4,012 2,737 1,203 1,027 11,287 25.90%
-
NP to SH 15,803 16,229 3,895 2,626 1,076 905 11,178 25.99%
-
Tax Rate 1.97% 2.67% 13.87% 53.18% 71.22% 74.17% 19.26% -
Total Cost 107,397 109,357 119,198 122,198 124,055 126,266 114,622 -4.25%
-
Net Worth 123,703 118,555 114,316 110,670 105,690 101,180 109,253 8.64%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 3,594 3,594 -
Div Payout % - - - - - 397.24% 32.16% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 123,703 118,555 114,316 110,670 105,690 101,180 109,253 8.64%
NOSH 123,703 122,222 121,613 122,967 121,483 120,453 120,058 2.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.92% 13.00% 3.26% 2.19% 0.96% 0.81% 8.96% -
ROE 12.77% 13.69% 3.41% 2.37% 1.02% 0.89% 10.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 99.70 102.84 101.31 101.60 103.11 105.68 104.87 -3.31%
EPS 12.77 13.28 3.20 2.14 0.89 0.75 9.31 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.00 0.97 0.94 0.90 0.87 0.84 0.91 6.49%
Adjusted Per Share Value based on latest NOSH - 122,967
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.80 6.93 6.79 6.89 6.90 7.02 6.94 -1.35%
EPS 0.87 0.89 0.21 0.14 0.06 0.05 0.62 25.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.20 -
NAPS 0.0682 0.0653 0.063 0.061 0.0582 0.0558 0.0602 8.68%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.73 0.78 0.805 0.72 0.80 0.85 0.69 -
P/RPS 0.73 0.76 0.79 0.71 0.78 0.80 0.66 6.95%
P/EPS 5.71 5.87 25.13 33.72 90.32 113.13 7.41 -15.96%
EY 17.50 17.02 3.98 2.97 1.11 0.88 13.49 18.96%
DY 0.00 0.00 0.00 0.00 0.00 3.53 4.35 -
P/NAPS 0.73 0.80 0.86 0.80 0.92 1.01 0.76 -2.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 16/02/15 -
Price 0.73 0.77 0.80 0.77 0.73 0.975 0.815 -
P/RPS 0.73 0.75 0.79 0.76 0.71 0.92 0.78 -4.32%
P/EPS 5.71 5.80 24.98 36.06 82.42 129.77 8.75 -24.78%
EY 17.50 17.24 4.00 2.77 1.21 0.77 11.42 32.95%
DY 0.00 0.00 0.00 0.00 0.00 3.08 3.68 -
P/NAPS 0.73 0.79 0.85 0.86 0.84 1.16 0.90 -13.03%

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