[HEXTECH] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 48.32%
YoY- -65.15%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 123,551 123,338 125,696 123,210 124,935 125,258 127,293 -1.96%
PBT 15,292 16,261 16,788 4,658 5,846 4,180 3,976 144.87%
Tax -127 -320 -449 -646 -3,109 -2,977 -2,949 -87.64%
NP 15,165 15,941 16,339 4,012 2,737 1,203 1,027 498.94%
-
NP to SH 15,003 15,803 16,229 3,895 2,626 1,076 905 546.84%
-
Tax Rate 0.83% 1.97% 2.67% 13.87% 53.18% 71.22% 74.17% -
Total Cost 108,386 107,397 109,357 119,198 122,198 124,055 126,266 -9.65%
-
Net Worth 122,889 123,703 118,555 114,316 110,670 105,690 101,180 13.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 3,594 -
Div Payout % - - - - - - 397.24% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,889 123,703 118,555 114,316 110,670 105,690 101,180 13.79%
NOSH 120,480 123,703 122,222 121,613 122,967 121,483 120,453 0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.27% 12.92% 13.00% 3.26% 2.19% 0.96% 0.81% -
ROE 12.21% 12.77% 13.69% 3.41% 2.37% 1.02% 0.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 102.55 99.70 102.84 101.31 101.60 103.11 105.68 -1.97%
EPS 12.45 12.77 13.28 3.20 2.14 0.89 0.75 547.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.02 1.00 0.97 0.94 0.90 0.87 0.84 13.77%
Adjusted Per Share Value based on latest NOSH - 121,613
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.00 5.99 6.11 5.99 6.07 6.09 6.18 -1.94%
EPS 0.73 0.77 0.79 0.19 0.13 0.05 0.04 589.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.0597 0.0601 0.0576 0.0555 0.0538 0.0513 0.0492 13.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.72 0.73 0.78 0.805 0.72 0.80 0.85 -
P/RPS 0.70 0.73 0.76 0.79 0.71 0.78 0.80 -8.49%
P/EPS 5.78 5.71 5.87 25.13 33.72 90.32 113.13 -86.15%
EY 17.30 17.50 17.02 3.98 2.97 1.11 0.88 624.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 0.71 0.73 0.80 0.86 0.80 0.92 1.01 -20.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 26/05/15 -
Price 0.70 0.73 0.77 0.80 0.77 0.73 0.975 -
P/RPS 0.68 0.73 0.75 0.79 0.76 0.71 0.92 -18.20%
P/EPS 5.62 5.71 5.80 24.98 36.06 82.42 129.77 -87.59%
EY 17.79 17.50 17.24 4.00 2.77 1.21 0.77 706.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 0.69 0.73 0.79 0.85 0.86 0.84 1.16 -29.20%

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