[HEXTECH] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 65.69%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 62,011 53,294 49,211 47,800 59,658 69,552 60,023 0.54%
PBT 11,624 6,793 5,172 3,803 3,742 9,025 11,103 0.76%
Tax -1,959 -504 -820 -555 -426 -714 -931 13.18%
NP 9,665 6,289 4,352 3,248 3,316 8,311 10,172 -0.84%
-
NP to SH 9,632 6,247 3,072 2,724 3,316 8,311 10,172 -0.90%
-
Tax Rate 16.85% 7.42% 15.85% 14.59% 11.38% 7.91% 8.39% -
Total Cost 52,346 47,005 44,859 44,552 56,342 61,241 49,851 0.81%
-
Net Worth 96,918 82,575 94,800 91,199 100,921 97,141 82,564 2.70%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 3,597 - -
Div Payout % - - - - - 43.29% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,918 82,575 94,800 91,199 100,921 97,141 82,564 2.70%
NOSH 119,652 119,674 120,000 120,000 120,144 119,927 110,086 1.39%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.59% 11.80% 8.84% 6.79% 5.56% 11.95% 16.95% -
ROE 9.94% 7.57% 3.24% 2.99% 3.29% 8.56% 12.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.83 44.53 41.01 39.83 49.66 57.99 54.52 -0.83%
EPS 8.05 5.22 2.56 2.27 2.76 6.93 9.24 -2.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.81 0.69 0.79 0.76 0.84 0.81 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.01 2.59 2.39 2.32 2.90 3.38 2.92 0.50%
EPS 0.47 0.30 0.15 0.13 0.16 0.40 0.49 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0471 0.0401 0.0461 0.0443 0.049 0.0472 0.0401 2.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.695 0.41 0.36 0.52 0.64 0.99 1.25 -
P/RPS 1.34 0.92 0.88 1.31 1.29 1.71 2.29 -8.53%
P/EPS 8.63 7.85 14.06 22.91 23.19 14.29 13.53 -7.21%
EY 11.58 12.73 7.11 4.37 4.31 7.00 7.39 7.76%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.86 0.59 0.46 0.68 0.76 1.22 1.67 -10.46%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 27/11/12 25/11/11 24/11/10 25/11/09 26/11/08 23/11/07 -
Price 0.78 0.38 0.40 0.50 0.60 0.44 1.29 -
P/RPS 1.51 0.85 0.98 1.26 1.21 0.76 2.37 -7.23%
P/EPS 9.69 7.28 15.63 22.03 21.74 6.35 13.96 -5.89%
EY 10.32 13.74 6.40 4.54 4.60 15.75 7.16 6.27%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 0.96 0.55 0.51 0.66 0.71 0.54 1.72 -9.25%

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