[HEXTECH] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.75%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 98,149 99,782 108,043 121,553 133,522 131,080 123,993 -14.41%
PBT 8,444 11,642 13,727 16,293 17,713 19,632 19,791 -43.29%
Tax -757 -848 -1,045 -1,499 -1,500 -1,717 -1,717 -42.04%
NP 7,687 10,794 12,682 14,794 16,213 17,915 18,074 -43.41%
-
NP to SH 7,687 10,794 12,682 14,794 16,213 17,915 18,074 -43.41%
-
Tax Rate 8.96% 7.28% 7.61% 9.20% 8.47% 8.75% 8.68% -
Total Cost 90,462 88,988 95,361 106,759 117,309 113,165 105,919 -9.97%
-
Net Worth 99,633 100,695 97,427 99,600 97,035 97,220 92,481 5.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 7,208 10,802 10,802 13,199 9,599 6,005 6,005 12.93%
Div Payout % 93.77% 100.08% 85.18% 89.22% 59.21% 33.52% 33.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 99,633 100,695 97,427 99,600 97,035 97,220 92,481 5.08%
NOSH 118,611 119,875 120,280 120,000 119,796 120,025 120,106 -0.83%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.83% 10.82% 11.74% 12.17% 12.14% 13.67% 14.58% -
ROE 7.72% 10.72% 13.02% 14.85% 16.71% 18.43% 19.54% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 82.75 83.24 89.83 101.29 111.46 109.21 103.24 -13.70%
EPS 6.48 9.00 10.54 12.33 13.53 14.93 15.05 -42.95%
DPS 6.00 9.00 9.00 11.00 8.00 5.00 5.00 12.91%
NAPS 0.84 0.84 0.81 0.83 0.81 0.81 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.77 4.85 5.25 5.91 6.49 6.37 6.02 -14.36%
EPS 0.37 0.52 0.62 0.72 0.79 0.87 0.88 -43.84%
DPS 0.35 0.52 0.52 0.64 0.47 0.29 0.29 13.34%
NAPS 0.0484 0.0489 0.0473 0.0484 0.0471 0.0472 0.0449 5.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.56 0.46 0.44 0.99 0.73 0.85 -
P/RPS 0.77 0.67 0.51 0.43 0.89 0.67 0.82 -4.10%
P/EPS 9.88 6.22 4.36 3.57 7.32 4.89 5.65 45.09%
EY 10.13 16.08 22.92 28.02 13.67 20.45 17.70 -31.04%
DY 9.38 16.07 19.57 25.00 8.08 6.85 5.88 36.48%
P/NAPS 0.76 0.67 0.57 0.53 1.22 0.90 1.10 -21.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 -
Price 0.60 0.69 0.82 0.46 0.44 0.80 0.82 -
P/RPS 0.73 0.83 0.91 0.45 0.39 0.73 0.79 -5.12%
P/EPS 9.26 7.66 7.78 3.73 3.25 5.36 5.45 42.34%
EY 10.80 13.05 12.86 26.80 30.76 18.66 18.35 -29.74%
DY 10.00 13.04 10.98 23.91 18.18 6.25 6.10 38.98%
P/NAPS 0.71 0.82 1.01 0.55 0.54 0.99 1.06 -23.42%

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