[HEXTECH] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -18.95%
YoY- 103.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 125,856 130,572 124,022 106,588 98,422 95,600 119,316 0.89%
PBT 18,672 14,932 23,248 13,586 10,344 7,606 7,484 16.45%
Tax -3,448 -3,128 -3,918 -1,008 -1,640 -1,110 -852 26.22%
NP 15,224 11,804 19,330 12,578 8,704 6,496 6,632 14.84%
-
NP to SH 15,156 11,714 19,264 12,494 6,144 5,448 6,632 14.76%
-
Tax Rate 18.47% 20.95% 16.85% 7.42% 15.85% 14.59% 11.38% -
Total Cost 110,632 118,768 104,692 94,010 89,718 89,104 112,684 -0.30%
-
Net Worth 110,003 108,772 96,918 82,575 94,800 91,199 100,921 1.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 7,171 - - - - - -
Div Payout % - 61.22% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 110,003 108,772 96,918 82,575 94,800 91,199 100,921 1.44%
NOSH 122,225 119,530 119,652 119,674 120,000 120,000 120,144 0.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.10% 9.04% 15.59% 11.80% 8.84% 6.79% 5.56% -
ROE 13.78% 10.77% 19.88% 15.13% 6.48% 5.97% 6.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 102.97 109.24 103.65 89.07 82.02 79.67 99.31 0.60%
EPS 12.40 9.80 16.10 10.44 5.12 4.54 5.52 14.43%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.81 0.69 0.79 0.76 0.84 1.15%
Adjusted Per Share Value based on latest NOSH - 119,700
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.11 6.34 6.03 5.18 4.78 4.64 5.80 0.87%
EPS 0.74 0.57 0.94 0.61 0.30 0.26 0.32 14.98%
DPS 0.00 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0528 0.0471 0.0401 0.0461 0.0443 0.049 1.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.72 0.94 0.695 0.41 0.36 0.52 0.64 -
P/RPS 0.70 0.86 0.67 0.46 0.44 0.65 0.64 1.50%
P/EPS 5.81 9.59 4.32 3.93 7.03 11.45 11.59 -10.86%
EY 17.22 10.43 23.17 25.46 14.22 8.73 8.63 12.19%
DY 0.00 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.03 0.86 0.59 0.46 0.68 0.76 0.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 15/11/13 27/11/12 25/11/11 24/11/10 25/11/09 -
Price 0.77 0.76 0.78 0.38 0.40 0.50 0.60 -
P/RPS 0.75 0.70 0.75 0.43 0.49 0.63 0.60 3.78%
P/EPS 6.21 7.76 4.84 3.64 7.81 11.01 10.87 -8.90%
EY 16.10 12.89 20.64 27.47 12.80 9.08 9.20 9.77%
DY 0.00 7.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.84 0.96 0.55 0.51 0.66 0.71 3.24%

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