[HEXTECH] YoY 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- 50.72%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 29,576 31,014 32,739 30,714 27,178 27,960 22,357 4.76%
PBT 4,441 3,886 5,074 4,538 2,739 -15,141 3,665 3.24%
Tax -484 1,502 -961 -938 -217 -758 -253 11.40%
NP 3,957 5,388 4,113 3,600 2,522 -15,899 3,412 2.49%
-
NP to SH 3,927 5,351 4,082 3,581 2,487 -16,568 2,349 8.93%
-
Tax Rate 10.90% -38.65% 18.94% 20.67% 7.92% - 6.90% -
Total Cost 25,619 25,626 28,626 27,114 24,656 43,859 18,945 5.15%
-
Net Worth 128,224 114,316 109,253 100,603 84,892 77,924 92,282 5.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 128,224 114,316 109,253 100,603 84,892 77,924 92,282 5.62%
NOSH 122,438 121,613 120,058 119,765 119,567 119,884 119,846 0.35%
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 13.38% 17.37% 12.56% 11.72% 9.28% -56.86% 15.26% -
ROE 3.06% 4.68% 3.74% 3.56% 2.93% -21.26% 2.55% -
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 24.22 25.50 27.27 25.65 22.73 23.32 18.65 4.44%
EPS 3.20 4.40 3.40 2.99 2.08 -13.82 1.96 8.50%
DPS 0.00 0.00 0.00 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 1.63 1.71 1.80 1.69 1.50 1.54 1.23 4.80%
EPS 0.22 0.29 0.22 0.20 0.14 -0.91 0.13 9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.063 0.0602 0.0554 0.0468 0.0429 0.0509 5.62%
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 2.73 3.16 2.53 2.59 1.76 1.76 2.14 4.13%
P/EPS 20.52 18.30 20.29 22.24 19.23 -2.97 20.41 0.08%
EY 4.87 5.47 4.93 4.50 5.20 -33.71 4.90 -0.10%
DY 0.00 0.00 0.00 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 5.12 3.14 2.99 2.73 1.74 1.63 2.31 14.17%
P/EPS 38.56 18.18 23.97 23.41 18.99 -2.75 21.94 9.84%
EY 2.59 5.50 4.17 4.27 5.27 -36.37 4.56 -8.98%
DY 0.00 0.00 0.00 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