[HEXTECH] YoY TTM 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- 7.11%
YoY- 174.18%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,113 123,210 125,909 114,648 106,048 98,967 94,055 4.44%
PBT 15,847 4,658 13,979 19,790 8,492 -10,348 1,727 44.64%
Tax -2,113 -646 -2,692 -3,255 -2,417 -2,345 -1,503 5.83%
NP 13,734 4,012 11,287 16,535 6,075 -12,693 224 98.45%
-
NP to SH 13,579 3,895 11,178 16,473 6,008 -14,706 -1,445 -
-
Tax Rate 13.33% 13.87% 19.26% 16.45% 28.46% - 87.03% -
Total Cost 108,379 119,198 114,622 98,113 99,973 111,660 93,831 2.42%
-
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 - - 3,594 - - - 3,601 -
Div Payout % - - 32.16% - - - 0.00% -
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 11.25% 3.26% 8.96% 14.42% 5.73% -12.83% 0.24% -
ROE 10.59% 3.41% 10.23% 16.37% 7.08% -18.87% -1.57% -
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 100.00 101.31 104.87 95.73 88.69 82.55 78.48 4.11%
EPS 11.12 3.20 9.31 13.75 5.02 -12.27 -1.21 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
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 5.93 5.99 6.12 5.57 5.15 4.81 4.57 4.43%
EPS 0.66 0.19 0.54 0.80 0.29 -0.71 -0.07 -
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.17 -
NAPS 0.0623 0.0555 0.0531 0.0489 0.0412 0.0379 0.0448 5.64%
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 0.66 0.79 0.66 0.69 0.45 0.50 0.51 4.38%
P/EPS 5.94 25.13 7.41 4.83 7.96 -3.34 -33.18 -
EY 16.85 3.98 13.49 20.68 12.56 -29.92 -3.01 -
DY 0.00 0.00 4.35 0.00 0.00 0.00 7.50 -
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 1.24 0.79 0.78 0.73 0.45 0.46 0.55 14.49%
P/EPS 11.15 24.98 8.75 5.09 7.86 -3.10 -35.66 -
EY 8.97 4.00 11.42 19.65 12.72 -32.28 -2.80 -
DY 0.00 0.00 3.68 0.00 0.00 0.00 6.98 -
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