[HEXTECH] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 140.75%
YoY- 41.42%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 136,528 127,176 112,216 101,816 93,808 115,812 148,856 -1.42%
PBT 18,080 33,328 16,428 12,916 7,936 12,532 20,872 -2.36%
Tax -3,648 -4,224 -936 -1,260 -664 -976 -1,764 12.86%
NP 14,432 29,104 15,492 11,656 7,272 11,556 19,108 -4.56%
-
NP to SH 14,380 29,024 15,416 9,300 6,576 11,556 19,108 -4.62%
-
Tax Rate 20.18% 12.67% 5.70% 9.76% 8.37% 7.79% 8.45% -
Total Cost 122,096 98,072 96,724 90,160 86,536 104,256 129,748 -1.00%
-
Net Worth 106,651 94,591 79,241 93,479 93,599 100,695 97,220 1.55%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,379 - - - - - - -
Div Payout % 100.00% - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 106,651 94,591 79,241 93,479 93,599 100,695 97,220 1.55%
NOSH 119,833 119,735 120,062 119,845 119,999 119,875 120,025 -0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.57% 22.88% 13.81% 11.45% 7.75% 9.98% 12.84% -
ROE 13.48% 30.68% 19.45% 9.95% 7.03% 11.48% 19.65% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 113.93 106.21 93.46 84.96 78.17 96.61 124.02 -1.40%
EPS 12.00 24.24 12.84 7.76 5.48 9.64 15.92 -4.59%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.79 0.66 0.78 0.78 0.84 0.81 1.58%
Adjusted Per Share Value based on latest NOSH - 119,845
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.52 7.01 6.18 5.61 5.17 6.38 8.20 -1.43%
EPS 0.79 1.60 0.85 0.51 0.36 0.64 1.05 -4.62%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0521 0.0437 0.0515 0.0516 0.0555 0.0536 1.55%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.715 0.545 0.38 0.34 0.53 0.56 0.73 -
P/RPS 0.63 0.51 0.41 0.40 0.68 0.58 0.59 1.09%
P/EPS 5.96 2.25 2.96 4.38 9.67 5.81 4.59 4.44%
EY 16.78 44.48 33.79 22.82 10.34 17.21 21.81 -4.27%
DY 16.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.58 0.44 0.68 0.67 0.90 -1.94%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 23/08/11 25/08/10 26/08/09 29/08/08 -
Price 0.86 0.565 0.38 0.37 0.51 0.69 0.80 -
P/RPS 0.75 0.53 0.41 0.44 0.65 0.71 0.65 2.41%
P/EPS 7.17 2.33 2.96 4.77 9.31 7.16 5.03 6.08%
EY 13.95 42.90 33.79 20.97 10.75 13.97 19.90 -5.74%
DY 13.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.58 0.47 0.65 0.82 0.99 -0.33%

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