[HEXTECH] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 13.74%
YoY- 30.08%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 126,941 124,536 120,478 125,256 130,700 123,633 107,296 2.84%
PBT 15,656 12,050 16,374 17,629 16,720 21,549 12,710 3.53%
Tax -3,105 -2,061 -2,514 -296 -3,366 -3,862 -961 21.57%
NP 12,550 9,989 13,860 17,333 13,353 17,686 11,749 1.10%
-
NP to SH 12,573 9,862 13,705 17,238 13,252 17,617 11,646 1.28%
-
Tax Rate 19.83% 17.10% 15.35% 1.68% 20.13% 17.92% 7.56% -
Total Cost 114,390 114,546 106,618 107,922 117,346 105,946 95,546 3.04%
-
Net Worth 149,546 137,020 128,224 114,653 108,969 100,533 84,956 9.87%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 4,789 - - -
Div Payout % - - - - 36.14% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 149,546 137,020 128,224 114,653 108,969 100,533 84,956 9.87%
NOSH 124,225 123,761 122,438 121,971 120,058 119,682 119,657 0.62%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.89% 8.02% 11.50% 13.84% 10.22% 14.31% 10.95% -
ROE 8.41% 7.20% 10.69% 15.04% 12.16% 17.52% 13.71% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 102.71 100.89 98.66 102.69 109.15 103.30 89.67 2.28%
EPS 10.13 8.00 11.20 14.13 11.07 14.72 9.73 0.67%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.21 1.11 1.05 0.94 0.91 0.84 0.71 9.28%
Adjusted Per Share Value based on latest NOSH - 121,613
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.17 6.05 5.85 6.09 6.35 6.01 5.21 2.85%
EPS 0.61 0.48 0.67 0.84 0.64 0.86 0.57 1.13%
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.0727 0.0666 0.0623 0.0557 0.0529 0.0488 0.0413 9.87%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.685 0.685 0.66 0.805 0.69 0.665 0.40 -
P/RPS 0.67 0.68 0.67 0.78 0.63 0.64 0.45 6.85%
P/EPS 6.73 8.57 5.88 5.70 6.23 4.52 4.11 8.56%
EY 14.85 11.66 17.00 17.56 16.04 22.14 24.33 -7.89%
DY 0.00 0.00 0.00 0.00 5.80 0.00 0.00 -
P/NAPS 0.57 0.62 0.63 0.86 0.76 0.79 0.56 0.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 23/02/18 22/02/17 24/02/16 16/02/15 27/02/14 26/02/13 -
Price 0.79 0.72 1.24 0.80 0.815 0.70 0.395 -
P/RPS 0.77 0.71 1.26 0.78 0.75 0.68 0.44 9.77%
P/EPS 7.77 9.01 11.05 5.66 7.36 4.76 4.06 11.41%
EY 12.88 11.10 9.05 17.67 13.58 21.03 24.64 -10.24%
DY 0.00 0.00 0.00 0.00 4.91 0.00 0.00 -
P/NAPS 0.65 0.65 1.18 0.85 0.90 0.83 0.56 2.51%

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