[HEXTECH] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -6.65%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 120,303 121,960 121,810 124,099 125,008 124,395 124,611 -2.31%
PBT 12,071 11,569 12,682 13,747 14,100 14,339 13,333 -6.39%
Tax -3,758 -2,932 -3,093 -3,076 -2,646 -2,791 -2,264 40.06%
NP 8,313 8,637 9,589 10,671 11,454 11,548 11,069 -17.33%
-
NP to SH 8,332 8,665 9,619 10,687 11,448 11,494 10,974 -16.73%
-
Tax Rate 31.13% 25.34% 24.39% 22.38% 18.77% 19.46% 16.98% -
Total Cost 111,990 113,323 112,221 113,428 113,554 112,847 113,542 -0.91%
-
Net Worth 139,575 136,807 152,611 150,831 149,546 144,427 140,723 -0.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 202 202 - - - - - -
Div Payout % 2.43% 2.34% - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 139,575 136,807 152,611 150,831 149,546 144,427 140,723 -0.54%
NOSH 126,998 126,998 125,410 125,410 124,225 123,761 123,761 1.73%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.91% 7.08% 7.87% 8.60% 9.16% 9.28% 8.88% -
ROE 5.97% 6.33% 6.30% 7.09% 7.66% 7.96% 7.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 94.81 96.28 97.38 100.38 101.15 100.77 100.95 -4.08%
EPS 6.57 6.84 7.69 8.64 9.26 9.31 8.89 -18.21%
DPS 0.16 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.08 1.22 1.22 1.21 1.17 1.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 125,410
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.63 6.72 6.71 6.84 6.89 6.86 6.87 -2.33%
EPS 0.46 0.48 0.53 0.59 0.63 0.63 0.60 -16.19%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0754 0.0841 0.0831 0.0824 0.0796 0.0776 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.66 0.705 0.81 0.88 0.685 0.58 0.56 -
P/RPS 0.70 0.73 0.83 0.88 0.68 0.58 0.55 17.39%
P/EPS 10.05 10.31 10.53 10.18 7.40 6.23 6.30 36.41%
EY 9.95 9.70 9.49 9.82 13.52 16.05 15.88 -26.71%
DY 0.24 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.66 0.72 0.57 0.50 0.49 14.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/11/19 28/08/19 29/05/19 25/02/19 26/11/18 27/08/18 -
Price 0.68 0.71 0.735 0.82 0.79 0.63 0.60 -
P/RPS 0.72 0.74 0.75 0.82 0.78 0.63 0.59 14.15%
P/EPS 10.36 10.38 9.56 9.49 8.53 6.77 6.75 32.95%
EY 9.66 9.63 10.46 10.54 11.72 14.78 14.82 -24.76%
DY 0.23 0.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.60 0.67 0.65 0.54 0.53 10.99%

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