[HEXTECH] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -10.32%
YoY- -519.96%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 127,293 120,609 102,395 102,747 91,953 110,639 108,043 2.76%
PBT 3,976 17,601 13,161 -11,009 7,088 -68 13,727 -18.65%
Tax -2,949 -3,064 -1,079 -3,274 -1,575 -1,485 -1,045 18.86%
NP 1,027 14,537 12,082 -14,283 5,513 -1,553 12,682 -34.21%
-
NP to SH 905 14,452 11,995 -16,223 3,863 -2,227 12,682 -35.58%
-
Tax Rate 74.17% 17.41% 8.20% - 22.22% - 7.61% -
Total Cost 126,266 106,072 90,313 117,030 86,440 112,192 95,361 4.78%
-
Net Worth 101,180 102,538 87,492 75,541 90,899 91,227 97,427 0.63%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,594 - - - - 3,601 10,802 -16.75%
Div Payout % 397.24% - - - - 0.00% 85.18% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 101,180 102,538 87,492 75,541 90,899 91,227 97,427 0.63%
NOSH 120,453 119,230 119,852 119,907 119,603 120,036 120,280 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.81% 12.05% 11.80% -13.90% 6.00% -1.40% 11.74% -
ROE 0.89% 14.09% 13.71% -21.48% 4.25% -2.44% 13.02% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.68 101.16 85.43 85.69 76.88 92.17 89.83 2.74%
EPS 0.75 12.12 10.01 -13.53 3.23 -1.86 10.54 -35.61%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 9.00 -16.72%
NAPS 0.84 0.86 0.73 0.63 0.76 0.76 0.81 0.60%
Adjusted Per Share Value based on latest NOSH - 119,907
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.02 6.65 5.64 5.66 5.07 6.10 5.95 2.79%
EPS 0.05 0.80 0.66 -0.89 0.21 -0.12 0.70 -35.57%
DPS 0.20 0.00 0.00 0.00 0.00 0.20 0.60 -16.72%
NAPS 0.0558 0.0565 0.0482 0.0416 0.0501 0.0503 0.0537 0.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.85 0.73 0.41 0.41 0.45 0.56 0.46 -
P/RPS 0.80 0.72 0.48 0.48 0.59 0.61 0.51 7.78%
P/EPS 113.13 6.02 4.10 -3.03 13.93 -30.18 4.36 72.01%
EY 0.88 16.60 24.41 -33.00 7.18 -3.31 22.92 -41.90%
DY 3.53 0.00 0.00 0.00 0.00 5.36 19.57 -24.82%
P/NAPS 1.01 0.85 0.56 0.65 0.59 0.74 0.57 9.99%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 28/05/13 25/05/12 25/05/11 25/05/10 22/05/09 -
Price 0.975 0.775 0.50 0.42 0.41 0.54 0.82 -
P/RPS 0.92 0.77 0.59 0.49 0.53 0.59 0.91 0.18%
P/EPS 129.77 6.39 5.00 -3.10 12.69 -29.11 7.78 59.81%
EY 0.77 15.64 20.02 -32.21 7.88 -3.44 12.86 -37.43%
DY 3.08 0.00 0.00 0.00 0.00 5.56 10.98 -19.08%
P/NAPS 1.16 0.90 0.68 0.67 0.54 0.71 1.01 2.33%

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