[HEXTECH] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 146.05%
YoY- 140.85%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 111,112 106,135 102,395 106,048 106,830 105,347 102,747 5.35%
PBT 17,991 17,386 13,161 8,492 -9,388 -10,131 -11,009 -
Tax -2,534 -1,901 -1,079 -2,417 -2,958 -3,193 -3,274 -15.68%
NP 15,457 15,485 12,082 6,075 -12,346 -13,324 -14,283 -
-
NP to SH 15,379 15,397 11,995 6,008 -13,047 -14,694 -16,223 -
-
Tax Rate 14.08% 10.93% 8.20% 28.46% - - - -
Total Cost 95,655 90,650 90,313 99,973 119,176 118,671 117,030 -12.57%
-
Net Worth 96,711 94,591 87,492 84,892 82,592 79,241 75,541 17.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,711 94,591 87,492 84,892 82,592 79,241 75,541 17.88%
NOSH 119,396 119,735 119,852 119,567 119,700 120,062 119,907 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.91% 14.59% 11.80% 5.73% -11.56% -12.65% -13.90% -
ROE 15.90% 16.28% 13.71% 7.08% -15.80% -18.54% -21.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.06 88.64 85.43 88.69 89.25 87.74 85.69 5.64%
EPS 12.88 12.86 10.01 5.02 -10.90 -12.24 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.73 0.71 0.69 0.66 0.63 18.22%
Adjusted Per Share Value based on latest NOSH - 119,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.40 5.16 4.97 5.15 5.19 5.12 4.99 5.40%
EPS 0.75 0.75 0.58 0.29 -0.63 -0.71 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.046 0.0425 0.0412 0.0401 0.0385 0.0367 17.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.695 0.545 0.41 0.40 0.41 0.38 0.41 -
P/RPS 0.75 0.61 0.48 0.45 0.46 0.43 0.48 34.61%
P/EPS 5.40 4.24 4.10 7.96 -3.76 -3.10 -3.03 -
EY 18.53 23.59 24.41 12.56 -26.58 -32.21 -33.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.56 0.56 0.59 0.58 0.65 20.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.78 0.565 0.50 0.395 0.38 0.38 0.42 -
P/RPS 0.84 0.64 0.59 0.45 0.43 0.43 0.49 43.19%
P/EPS 6.06 4.39 5.00 7.86 -3.49 -3.10 -3.10 -
EY 16.51 22.76 20.02 12.72 -28.68 -32.21 -32.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.68 0.56 0.55 0.58 0.67 27.06%

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