[HEXTECH] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 101.22%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 61,683 60,492 60,783 62,928 65,286 62,011 53,294 2.46%
PBT 7,676 4,734 7,840 9,336 7,466 11,624 6,793 2.05%
Tax -1,754 -826 -1,402 -1,724 -1,564 -1,959 -504 23.09%
NP 5,922 3,908 6,438 7,612 5,902 9,665 6,289 -0.99%
-
NP to SH 5,925 3,847 6,352 7,578 5,857 9,632 6,247 -0.87%
-
Tax Rate 22.85% 17.45% 17.88% 18.47% 20.95% 16.85% 7.42% -
Total Cost 55,761 56,584 54,345 55,316 59,384 52,346 47,005 2.88%
-
Net Worth 144,427 133,317 124,596 110,003 108,772 96,918 82,575 9.76%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 3,585 - - -
Div Payout % - - - - 61.22% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 144,427 133,317 124,596 110,003 108,772 96,918 82,575 9.76%
NOSH 123,761 123,761 122,153 122,225 119,530 119,652 119,674 0.56%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.60% 6.46% 10.59% 12.10% 9.04% 15.59% 11.80% -
ROE 4.10% 2.89% 5.10% 6.89% 5.38% 9.94% 7.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 49.97 49.00 49.76 51.49 54.62 51.83 44.53 1.93%
EPS 4.80 3.10 5.20 6.20 4.90 8.05 5.22 -1.38%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.17 1.08 1.02 0.90 0.91 0.81 0.69 9.19%
Adjusted Per Share Value based on latest NOSH - 122,967
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.00 2.94 2.95 3.06 3.17 3.01 2.59 2.47%
EPS 0.29 0.19 0.31 0.37 0.28 0.47 0.30 -0.56%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 0.00 -
NAPS 0.0702 0.0648 0.0605 0.0534 0.0528 0.0471 0.0401 9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.58 0.76 0.72 0.72 0.94 0.695 0.41 -
P/RPS 1.16 1.55 1.45 1.40 1.72 1.34 0.92 3.93%
P/EPS 12.08 24.39 13.85 11.61 19.18 8.63 7.85 7.44%
EY 8.28 4.10 7.22 8.61 5.21 11.58 12.73 -6.91%
DY 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 0.50 0.70 0.71 0.80 1.03 0.86 0.59 -2.71%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 21/11/17 23/11/16 25/11/15 26/11/14 15/11/13 27/11/12 -
Price 0.63 0.70 0.70 0.77 0.76 0.78 0.38 -
P/RPS 1.26 1.43 1.41 1.50 1.39 1.51 0.85 6.77%
P/EPS 13.13 22.46 13.46 12.42 15.51 9.69 7.28 10.32%
EY 7.62 4.45 7.43 8.05 6.45 10.32 13.74 -9.35%
DY 0.00 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.54 0.65 0.69 0.86 0.84 0.96 0.55 -0.30%

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