[HEXTECH] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 236.87%
YoY- -39.44%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 21,149 59,544 61,683 60,492 60,783 62,928 65,286 -17.11%
PBT 2,310 5,497 7,676 4,734 7,840 9,336 7,466 -17.74%
Tax -722 -1,610 -1,754 -826 -1,402 -1,724 -1,564 -12.07%
NP 1,588 3,887 5,922 3,908 6,438 7,612 5,902 -19.63%
-
NP to SH 1,831 3,903 5,925 3,847 6,352 7,578 5,857 -17.60%
-
Tax Rate 31.26% 29.29% 22.85% 17.45% 17.88% 18.47% 20.95% -
Total Cost 19,561 55,657 55,761 56,584 54,345 55,316 59,384 -16.88%
-
Net Worth 160,047 136,807 144,427 133,317 124,596 110,003 108,772 6.64%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 20,323 202 - - - - 3,585 33.49%
Div Payout % 1,109.97% 5.19% - - - - 61.22% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 160,047 136,807 144,427 133,317 124,596 110,003 108,772 6.64%
NOSH 127,356 126,998 123,761 123,761 122,153 122,225 119,530 1.06%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.51% 6.53% 9.60% 6.46% 10.59% 12.10% 9.04% -
ROE 1.14% 2.85% 4.10% 2.89% 5.10% 6.89% 5.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 16.65 47.01 49.97 49.00 49.76 51.49 54.62 -17.94%
EPS 1.40 3.10 4.80 3.10 5.20 6.20 4.90 -18.82%
DPS 16.00 0.16 0.00 0.00 0.00 0.00 3.00 32.14%
NAPS 1.26 1.08 1.17 1.08 1.02 0.90 0.91 5.56%
Adjusted Per Share Value based on latest NOSH - 123,761
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.03 2.89 3.00 2.94 2.95 3.06 3.17 -17.07%
EPS 0.09 0.19 0.29 0.19 0.31 0.37 0.28 -17.22%
DPS 0.99 0.01 0.00 0.00 0.00 0.00 0.17 34.09%
NAPS 0.0778 0.0665 0.0702 0.0648 0.0605 0.0534 0.0528 6.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.67 0.705 0.58 0.76 0.72 0.72 0.94 -
P/RPS 4.02 1.50 1.16 1.55 1.45 1.40 1.72 15.18%
P/EPS 46.48 22.88 12.08 24.39 13.85 11.61 19.18 15.88%
EY 2.15 4.37 8.28 4.10 7.22 8.61 5.21 -13.70%
DY 23.88 0.23 0.00 0.00 0.00 0.00 3.19 39.82%
P/NAPS 0.53 0.65 0.50 0.70 0.71 0.80 1.03 -10.47%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 26/11/18 21/11/17 23/11/16 25/11/15 26/11/14 -
Price 0.695 0.71 0.63 0.70 0.70 0.77 0.76 -
P/RPS 4.17 1.51 1.26 1.43 1.41 1.50 1.39 20.07%
P/EPS 48.21 23.04 13.13 22.46 13.46 12.42 15.51 20.78%
EY 2.07 4.34 7.62 4.45 7.43 8.05 6.45 -17.24%
DY 23.02 0.23 0.00 0.00 0.00 0.00 3.95 34.11%
P/NAPS 0.55 0.66 0.54 0.65 0.69 0.86 0.84 -6.80%

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