[HEXTECH] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -8.55%
YoY- 51.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 120,478 125,256 130,700 123,633 107,296 102,894 93,542 4.30%
PBT 16,374 17,629 16,720 21,549 12,710 -13,292 9,957 8.63%
Tax -2,514 -296 -3,366 -3,862 -961 -2,104 -1,077 15.16%
NP 13,860 17,333 13,353 17,686 11,749 -15,396 8,880 7.69%
-
NP to SH 13,705 17,238 13,252 17,617 11,646 -17,994 6,764 12.47%
-
Tax Rate 15.35% 1.68% 20.13% 17.92% 7.56% - 10.82% -
Total Cost 106,618 107,922 117,346 105,946 95,546 118,290 84,662 3.91%
-
Net Worth 128,224 114,653 108,969 100,533 84,956 77,976 92,345 5.61%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 4,789 - - - - -
Div Payout % - - 36.14% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 128,224 114,653 108,969 100,533 84,956 77,976 92,345 5.61%
NOSH 122,438 121,971 120,058 119,682 119,657 119,964 119,929 0.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.50% 13.84% 10.22% 14.31% 10.95% -14.96% 9.49% -
ROE 10.69% 15.04% 12.16% 17.52% 13.71% -23.08% 7.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.66 102.69 109.15 103.30 89.67 85.77 78.00 3.99%
EPS 11.20 14.13 11.07 14.72 9.73 -15.00 5.64 12.10%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.91 0.84 0.71 0.65 0.77 5.30%
Adjusted Per Share Value based on latest NOSH - 119,765
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.64 6.90 7.20 6.81 5.91 5.67 5.16 4.28%
EPS 0.76 0.95 0.73 0.97 0.64 -0.99 0.37 12.73%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0632 0.0601 0.0554 0.0468 0.043 0.0509 5.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 0.805 0.69 0.665 0.40 0.41 0.40 -
P/RPS 0.67 0.78 0.63 0.64 0.45 0.48 0.51 4.64%
P/EPS 5.88 5.70 6.23 4.52 4.11 -2.73 7.09 -3.06%
EY 17.00 17.56 16.04 22.14 24.33 -36.59 14.10 3.16%
DY 0.00 0.00 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.76 0.79 0.56 0.63 0.52 3.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 27/02/14 26/02/13 27/02/12 22/02/11 -
Price 1.24 0.80 0.815 0.70 0.395 0.38 0.43 -
P/RPS 1.26 0.78 0.75 0.68 0.44 0.44 0.55 14.80%
P/EPS 11.05 5.66 7.36 4.76 4.06 -2.53 7.62 6.38%
EY 9.05 17.67 13.58 21.03 24.64 -39.47 13.12 -5.99%
DY 0.00 0.00 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.90 0.83 0.56 0.58 0.56 13.21%

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