[HEXTECH] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 2.99%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 125,696 127,293 120,609 102,395 102,747 91,953 110,639 2.14%
PBT 16,788 3,976 17,197 13,161 -11,009 7,087 -68 -
Tax -449 -2,949 -3,064 -1,079 -3,274 -1,575 -1,485 -18.05%
NP 16,339 1,027 14,133 12,082 -14,283 5,512 -1,553 -
-
NP to SH 16,229 905 14,048 11,995 -16,223 3,863 -2,227 -
-
Tax Rate 2.67% 74.17% 17.82% 8.20% - 22.22% - -
Total Cost 109,357 126,266 106,476 90,313 117,030 86,441 112,192 -0.42%
-
Net Worth 118,361 95,024 102,893 87,214 75,520 91,223 90,995 4.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 3,393 1,005,009 - - - 3,591 -
Div Payout % - 375.00% 7,154.11% - - - 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 118,361 95,024 102,893 87,214 75,520 91,223 90,995 4.47%
NOSH 122,022 113,124 119,644 119,472 119,873 120,031 119,731 0.31%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.00% 0.81% 11.72% 11.80% -13.90% 5.99% -1.40% -
ROE 13.71% 0.95% 13.65% 13.75% -21.48% 4.23% -2.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.01 112.52 100.81 85.71 85.71 76.61 92.41 1.82%
EPS 13.30 0.80 11.70 10.04 -13.43 3.22 -1.86 -
DPS 0.00 3.00 840.00 0.00 0.00 0.00 3.00 -
NAPS 0.97 0.84 0.86 0.73 0.63 0.76 0.76 4.14%
Adjusted Per Share Value based on latest NOSH - 119,852
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.93 7.02 6.65 5.64 5.66 5.07 6.10 2.14%
EPS 0.89 0.05 0.77 0.66 -0.89 0.21 -0.12 -
DPS 0.00 0.19 55.39 0.00 0.00 0.00 0.20 -
NAPS 0.0652 0.0524 0.0567 0.0481 0.0416 0.0503 0.0501 4.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.78 0.85 0.73 0.41 0.41 0.45 0.56 -
P/RPS 0.76 0.76 0.72 0.48 0.48 0.59 0.61 3.72%
P/EPS 5.86 106.25 6.22 4.08 -3.03 13.98 -30.11 -
EY 17.05 0.94 16.08 24.49 -33.01 7.15 -3.32 -
DY 0.00 3.53 1,150.68 0.00 0.00 0.00 5.36 -
P/NAPS 0.80 1.01 0.85 0.56 0.65 0.59 0.74 1.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 28/05/13 25/05/12 25/05/11 25/05/10 -
Price 0.77 0.975 0.775 0.50 0.42 0.41 0.54 -
P/RPS 0.75 0.87 0.77 0.58 0.49 0.54 0.58 4.37%
P/EPS 5.79 121.88 6.60 4.98 -3.10 12.74 -29.03 -
EY 17.27 0.82 15.15 20.08 -32.22 7.85 -3.44 -
DY 0.00 3.08 1,083.87 0.00 0.00 0.00 5.56 -
P/NAPS 0.79 1.16 0.90 0.68 0.67 0.54 0.71 1.79%

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