[HEXTECH] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 7.11%
YoY- 174.18%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 123,884 122,947 120,609 114,648 111,112 106,135 102,395 13.52%
PBT 13,443 13,789 17,601 19,790 17,991 17,386 13,161 1.42%
Tax -2,669 -2,920 -3,064 -3,255 -2,534 -1,901 -1,079 82.80%
NP 10,774 10,869 14,537 16,535 15,457 15,485 12,082 -7.34%
-
NP to SH 10,677 10,791 14,452 16,473 15,379 15,397 11,995 -7.45%
-
Tax Rate 19.85% 21.18% 17.41% 16.45% 14.08% 10.93% 8.20% -
Total Cost 113,110 112,078 106,072 98,113 95,655 90,650 90,313 16.17%
-
Net Worth 108,337 106,651 102,538 100,603 96,711 94,591 87,492 15.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,594 3,594 - - - - - -
Div Payout % 33.67% 33.31% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 108,337 106,651 102,538 100,603 96,711 94,591 87,492 15.29%
NOSH 119,052 119,833 119,230 119,765 119,396 119,735 119,852 -0.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.70% 8.84% 12.05% 14.42% 13.91% 14.59% 11.80% -
ROE 9.86% 10.12% 14.09% 16.37% 15.90% 16.28% 13.71% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 104.06 102.60 101.16 95.73 93.06 88.64 85.43 14.04%
EPS 8.97 9.01 12.12 13.75 12.88 12.86 10.01 -7.04%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.86 0.84 0.81 0.79 0.73 15.81%
Adjusted Per Share Value based on latest NOSH - 119,765
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.83 6.78 6.65 6.32 6.12 5.85 5.64 13.59%
EPS 0.59 0.59 0.80 0.91 0.85 0.85 0.66 -7.19%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0588 0.0565 0.0554 0.0533 0.0521 0.0482 15.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.94 0.715 0.73 0.665 0.695 0.545 0.41 -
P/RPS 0.90 0.70 0.72 0.69 0.75 0.61 0.48 51.99%
P/EPS 10.48 7.94 6.02 4.83 5.40 4.24 4.10 86.84%
EY 9.54 12.59 16.60 20.68 18.53 23.59 24.41 -46.51%
DY 3.19 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.85 0.79 0.86 0.69 0.56 50.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 -
Price 0.76 0.86 0.775 0.70 0.78 0.565 0.50 -
P/RPS 0.73 0.84 0.77 0.73 0.84 0.64 0.59 15.23%
P/EPS 8.47 9.55 6.39 5.09 6.06 4.39 5.00 42.05%
EY 11.80 10.47 15.64 19.65 16.51 22.76 20.02 -29.67%
DY 3.95 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.90 0.83 0.96 0.72 0.68 15.11%

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