[HEXTECH] YoY Quarter Result on 30-Jun-2013 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 122.58%
YoY- 88.27%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,739 32,097 34,132 31,794 28,054 25,454 23,452 4.03%
PBT 4,197 4,724 4,520 8,332 4,107 3,229 1,984 13.28%
Tax -811 -940 -912 -1,056 -234 -315 -166 30.23%
NP 3,386 3,784 3,608 7,276 3,873 2,914 1,818 10.91%
-
NP to SH 3,340 3,766 3,595 7,256 3,854 2,325 1,644 12.52%
-
Tax Rate 19.32% 19.90% 20.18% 12.67% 5.70% 9.76% 8.37% -
Total Cost 26,353 28,313 30,524 24,518 24,181 22,540 21,634 3.34%
-
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 3,594 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 123,703 105,690 106,651 94,591 79,241 93,479 93,599 4.75%
NOSH 123,703 121,483 119,833 119,735 120,062 119,845 119,999 0.50%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.39% 11.79% 10.57% 22.88% 13.81% 11.45% 7.75% -
ROE 2.70% 3.56% 3.37% 7.67% 4.86% 2.49% 1.76% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.04 26.42 28.48 26.55 23.37 21.24 19.54 3.51%
EPS 2.70 3.10 3.00 6.06 3.21 1.94 1.37 11.95%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 0.89 0.79 0.66 0.78 0.78 4.22%
Adjusted Per Share Value based on latest NOSH - 119,735
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.64 1.77 1.88 1.75 1.55 1.40 1.29 4.07%
EPS 0.18 0.21 0.20 0.40 0.21 0.13 0.09 12.23%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.0682 0.0582 0.0588 0.0521 0.0437 0.0515 0.0516 4.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.73 0.80 0.715 0.545 0.38 0.34 0.53 -
P/RPS 3.04 3.03 2.51 2.05 1.63 1.60 2.71 1.93%
P/EPS 27.04 25.81 23.83 8.99 11.84 17.53 38.69 -5.79%
EY 3.70 3.88 4.20 11.12 8.45 5.71 2.58 6.18%
DY 0.00 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.92 0.80 0.69 0.58 0.44 0.68 1.18%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 26/08/14 27/08/13 28/08/12 23/08/11 25/08/10 -
Price 0.73 0.73 0.86 0.565 0.38 0.37 0.51 -
P/RPS 3.04 2.76 3.02 2.13 1.63 1.74 2.61 2.57%
P/EPS 27.04 23.55 28.67 9.32 11.84 19.07 37.23 -5.18%
EY 3.70 4.25 3.49 10.73 8.45 5.24 2.69 5.45%
DY 0.00 0.00 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.97 0.72 0.58 0.47 0.65 1.95%

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