[HEXTECH] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 195.03%
YoY- 65.76%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 128,388 136,528 127,176 112,216 101,816 93,808 115,812 1.73%
PBT 18,896 18,080 33,328 16,428 12,916 7,936 12,532 7.08%
Tax -3,760 -3,648 -4,224 -936 -1,260 -664 -976 25.19%
NP 15,136 14,432 29,104 15,492 11,656 7,272 11,556 4.59%
-
NP to SH 15,064 14,380 29,024 15,416 9,300 6,576 11,556 4.51%
-
Tax Rate 19.90% 20.18% 12.67% 5.70% 9.76% 8.37% 7.79% -
Total Cost 113,252 122,096 98,072 96,724 90,160 86,536 104,256 1.38%
-
Net Worth 105,690 106,651 94,591 79,241 93,479 93,599 100,695 0.80%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 14,379 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 105,690 106,651 94,591 79,241 93,479 93,599 100,695 0.80%
NOSH 121,483 119,833 119,735 120,062 119,845 119,999 119,875 0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.79% 10.57% 22.88% 13.81% 11.45% 7.75% 9.98% -
ROE 14.25% 13.48% 30.68% 19.45% 9.95% 7.03% 11.48% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 105.68 113.93 106.21 93.46 84.96 78.17 96.61 1.50%
EPS 12.40 12.00 24.24 12.84 7.76 5.48 9.64 4.28%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.89 0.79 0.66 0.78 0.78 0.84 0.58%
Adjusted Per Share Value based on latest NOSH - 120,062
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.08 7.52 7.01 6.18 5.61 5.17 6.38 1.74%
EPS 0.83 0.79 1.60 0.85 0.51 0.36 0.64 4.42%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0588 0.0521 0.0437 0.0515 0.0516 0.0555 0.79%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.80 0.715 0.545 0.38 0.34 0.53 0.56 -
P/RPS 0.76 0.63 0.51 0.41 0.40 0.68 0.58 4.60%
P/EPS 6.45 5.96 2.25 2.96 4.38 9.67 5.81 1.75%
EY 15.50 16.78 44.48 33.79 22.82 10.34 17.21 -1.72%
DY 0.00 16.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.69 0.58 0.44 0.68 0.67 5.42%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 27/08/13 28/08/12 23/08/11 25/08/10 26/08/09 -
Price 0.73 0.86 0.565 0.38 0.37 0.51 0.69 -
P/RPS 0.69 0.75 0.53 0.41 0.44 0.65 0.71 -0.47%
P/EPS 5.89 7.17 2.33 2.96 4.77 9.31 7.16 -3.20%
EY 16.99 13.95 42.90 33.79 20.97 10.75 13.97 3.31%
DY 0.00 13.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.72 0.58 0.47 0.65 0.82 0.40%

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