[HEXTECH] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -5.06%
YoY- 471.33%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 116,770 117,424 122,113 123,551 123,338 125,696 123,210 -3.51%
PBT 9,513 12,200 15,847 15,292 16,261 16,788 4,658 61.04%
Tax -2,033 -2,503 -2,113 -127 -320 -449 -646 114.90%
NP 7,480 9,697 13,734 15,165 15,941 16,339 4,012 51.53%
-
NP to SH 7,346 9,544 13,579 15,003 15,803 16,229 3,895 52.70%
-
Tax Rate 21.37% 20.52% 13.33% 0.83% 1.97% 2.67% 13.87% -
Total Cost 109,290 107,727 108,379 108,386 107,397 109,357 119,198 -5.62%
-
Net Worth 129,614 129,796 128,224 122,889 123,703 118,555 114,316 8.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,614 129,796 128,224 122,889 123,703 118,555 114,316 8.74%
NOSH 123,761 123,761 122,438 120,480 123,703 122,222 121,613 1.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.41% 8.26% 11.25% 12.27% 12.92% 13.00% 3.26% -
ROE 5.67% 7.35% 10.59% 12.21% 12.77% 13.69% 3.41% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 94.60 94.99 100.00 102.55 99.70 102.84 101.31 -4.46%
EPS 5.95 7.72 11.12 12.45 12.77 13.28 3.20 51.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.05 1.02 1.00 0.97 0.94 7.66%
Adjusted Per Share Value based on latest NOSH - 120,480
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.44 6.47 6.73 6.81 6.80 6.93 6.79 -3.46%
EPS 0.40 0.53 0.75 0.83 0.87 0.89 0.21 53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0715 0.0707 0.0677 0.0682 0.0653 0.063 8.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.94 1.06 0.66 0.72 0.73 0.78 0.805 -
P/RPS 0.99 1.12 0.66 0.70 0.73 0.76 0.79 16.25%
P/EPS 15.80 13.73 5.94 5.78 5.71 5.87 25.13 -26.62%
EY 6.33 7.28 16.85 17.30 17.50 17.02 3.98 36.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 0.63 0.71 0.73 0.80 0.86 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 24/02/16 -
Price 0.78 0.975 1.24 0.70 0.73 0.77 0.80 -
P/RPS 0.82 1.03 1.24 0.68 0.73 0.75 0.79 2.51%
P/EPS 13.11 12.63 11.15 5.62 5.71 5.80 24.98 -34.96%
EY 7.63 7.92 8.97 17.79 17.50 17.24 4.00 53.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 1.18 0.69 0.73 0.79 0.85 -8.83%

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