[HEXTECH] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 37.18%
YoY- 51.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 90,359 93,942 98,025 92,725 80,472 77,171 70,157 4.30%
PBT 12,281 13,222 12,540 16,162 9,533 -9,969 7,468 8.63%
Tax -1,886 -222 -2,525 -2,897 -721 -1,578 -808 15.15%
NP 10,395 13,000 10,015 13,265 8,812 -11,547 6,660 7.69%
-
NP to SH 10,279 12,929 9,939 13,213 8,735 -13,496 5,073 12.47%
-
Tax Rate 15.36% 1.68% 20.14% 17.92% 7.56% - 10.82% -
Total Cost 79,964 80,942 88,010 79,460 71,660 88,718 63,497 3.91%
-
Net Worth 128,224 114,653 108,969 100,533 84,956 77,976 92,345 5.61%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 3,592 - - - - -
Div Payout % - - 36.14% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 128,224 114,653 108,969 100,533 84,956 77,976 92,345 5.61%
NOSH 122,438 121,971 120,058 119,682 119,657 119,964 119,929 0.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.50% 13.84% 10.22% 14.31% 10.95% -14.96% 9.49% -
ROE 8.02% 11.28% 9.12% 13.14% 10.28% -17.31% 5.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 73.99 77.02 81.86 77.48 67.25 64.33 58.50 3.98%
EPS 8.40 10.60 8.30 11.04 7.30 -11.25 4.23 12.10%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.91 0.84 0.71 0.65 0.77 5.30%
Adjusted Per Share Value based on latest NOSH - 119,765
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.39 4.56 4.76 4.50 3.91 3.75 3.41 4.29%
EPS 0.50 0.63 0.48 0.64 0.42 -0.66 0.25 12.23%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0623 0.0557 0.0529 0.0488 0.0413 0.0379 0.0449 5.60%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.66 0.805 0.69 0.665 0.40 0.41 0.40 -
P/RPS 0.89 1.05 0.84 0.86 0.59 0.64 0.68 4.58%
P/EPS 7.84 7.59 8.31 6.02 5.48 -3.64 9.46 -3.07%
EY 12.75 13.17 12.03 16.60 18.25 -27.44 10.58 3.15%
DY 0.00 0.00 4.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.76 0.79 0.56 0.63 0.52 3.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 27/02/14 26/02/13 27/02/12 22/02/11 -
Price 1.24 0.80 0.815 0.70 0.395 0.38 0.43 -
P/RPS 1.68 1.04 1.00 0.90 0.59 0.59 0.74 14.62%
P/EPS 14.73 7.55 9.82 6.34 5.41 -3.38 10.17 6.36%
EY 6.79 13.25 10.18 15.77 18.48 -29.61 9.84 -5.99%
DY 0.00 0.00 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.85 0.90 0.83 0.56 0.58 0.56 13.21%

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