[HEXTECH] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -9.49%
YoY- 248.63%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 117,133 116,770 117,424 122,113 123,551 123,338 125,696 -4.59%
PBT 9,094 9,513 12,200 15,847 15,292 16,261 16,788 -33.52%
Tax -1,927 -2,033 -2,503 -2,113 -127 -320 -449 163.85%
NP 7,167 7,480 9,697 13,734 15,165 15,941 16,339 -42.24%
-
NP to SH 7,040 7,346 9,544 13,579 15,003 15,803 16,229 -42.66%
-
Tax Rate 21.19% 21.37% 20.52% 13.33% 0.83% 1.97% 2.67% -
Total Cost 109,966 109,290 107,727 108,379 108,386 107,397 109,357 0.37%
-
Net Worth 133,317 129,614 129,796 128,224 122,889 123,703 118,555 8.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 133,317 129,614 129,796 128,224 122,889 123,703 118,555 8.12%
NOSH 123,761 123,761 123,761 122,438 120,480 123,703 122,222 0.83%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.12% 6.41% 8.26% 11.25% 12.27% 12.92% 13.00% -
ROE 5.28% 5.67% 7.35% 10.59% 12.21% 12.77% 13.69% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 94.89 94.60 94.99 100.00 102.55 99.70 102.84 -5.21%
EPS 5.70 5.95 7.72 11.12 12.45 12.77 13.28 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.05 1.05 1.05 1.02 1.00 0.97 7.41%
Adjusted Per Share Value based on latest NOSH - 122,438
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.46 6.44 6.47 6.73 6.81 6.80 6.93 -4.57%
EPS 0.39 0.40 0.53 0.75 0.83 0.87 0.89 -42.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0714 0.0715 0.0707 0.0677 0.0682 0.0653 8.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.76 0.94 1.06 0.66 0.72 0.73 0.78 -
P/RPS 0.80 0.99 1.12 0.66 0.70 0.73 0.76 3.47%
P/EPS 13.33 15.80 13.73 5.94 5.78 5.71 5.87 72.68%
EY 7.50 6.33 7.28 16.85 17.30 17.50 17.02 -42.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.01 0.63 0.71 0.73 0.80 -8.50%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 23/08/17 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 -
Price 0.70 0.78 0.975 1.24 0.70 0.73 0.77 -
P/RPS 0.74 0.82 1.03 1.24 0.68 0.73 0.75 -0.89%
P/EPS 12.27 13.11 12.63 11.15 5.62 5.71 5.80 64.72%
EY 8.15 7.63 7.92 8.97 17.79 17.50 17.24 -39.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.93 1.18 0.69 0.73 0.79 -12.18%

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