[HEXTECH] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 99.65%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 125,696 127,293 120,609 102,395 102,747 91,953 110,639 2.14%
PBT 16,788 3,976 17,601 13,161 -11,009 7,088 -68 -
Tax -449 -2,949 -3,064 -1,079 -3,274 -1,575 -1,485 -18.05%
NP 16,339 1,027 14,537 12,082 -14,283 5,513 -1,553 -
-
NP to SH 16,229 905 14,452 11,995 -16,223 3,863 -2,227 -
-
Tax Rate 2.67% 74.17% 17.41% 8.20% - 22.22% - -
Total Cost 109,357 126,266 106,072 90,313 117,030 86,440 112,192 -0.42%
-
Net Worth 118,555 101,180 102,538 87,492 75,541 90,899 91,227 4.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 3,594 - - - - 3,601 -
Div Payout % - 397.24% - - - - 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 118,555 101,180 102,538 87,492 75,541 90,899 91,227 4.45%
NOSH 122,222 120,453 119,230 119,852 119,907 119,603 120,036 0.30%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.00% 0.81% 12.05% 11.80% -13.90% 6.00% -1.40% -
ROE 13.69% 0.89% 14.09% 13.71% -21.48% 4.25% -2.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.84 105.68 101.16 85.43 85.69 76.88 92.17 1.84%
EPS 13.28 0.75 12.12 10.01 -13.53 3.23 -1.86 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.97 0.84 0.86 0.73 0.63 0.76 0.76 4.14%
Adjusted Per Share Value based on latest NOSH - 119,852
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.11 6.18 5.86 4.97 4.99 4.47 5.38 2.14%
EPS 0.79 0.04 0.70 0.58 -0.79 0.19 -0.11 -
DPS 0.00 0.17 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.0576 0.0492 0.0498 0.0425 0.0367 0.0442 0.0443 4.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.78 0.85 0.73 0.41 0.41 0.45 0.56 -
P/RPS 0.76 0.80 0.72 0.48 0.48 0.59 0.61 3.72%
P/EPS 5.87 113.13 6.02 4.10 -3.03 13.93 -30.18 -
EY 17.02 0.88 16.60 24.41 -33.00 7.18 -3.31 -
DY 0.00 3.53 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.80 1.01 0.85 0.56 0.65 0.59 0.74 1.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 28/05/13 25/05/12 25/05/11 25/05/10 -
Price 0.77 0.975 0.775 0.50 0.42 0.41 0.54 -
P/RPS 0.75 0.92 0.77 0.59 0.49 0.53 0.59 4.07%
P/EPS 5.80 129.77 6.39 5.00 -3.10 12.69 -29.11 -
EY 17.24 0.77 15.64 20.02 -32.21 7.88 -3.44 -
DY 0.00 3.08 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.79 1.16 0.90 0.68 0.67 0.54 0.71 1.79%

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