Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2011-06-30 [#3]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     37.09%    YoY -     29.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 100,776 100,452 101,291 100,596 95,880 97,016 89,661 8.09%
  QoQ % 0.32% -0.83% 0.69% 4.92% -1.17% 8.20% -
  Horiz. % 112.40% 112.04% 112.97% 112.20% 106.94% 108.20% 100.00%
PBT 5,734 6,340 5,809 6,561 5,152 5,844 4,782 12.85%
  QoQ % -9.56% 9.14% -11.47% 27.36% -11.84% 22.21% -
  Horiz. % 119.91% 132.58% 121.48% 137.21% 107.74% 122.21% 100.00%
Tax -1,502 -1,904 -1,451 -1,738 -1,634 -1,888 -1,366 6.53%
  QoQ % 21.11% -31.22% 16.55% -6.41% 13.45% -38.21% -
  Horiz. % 109.96% 139.39% 106.22% 127.28% 119.62% 138.21% 100.00%
NP 4,232 4,436 4,358 4,822 3,518 3,956 3,416 15.34%
  QoQ % -4.60% 1.79% -9.64% 37.09% -11.07% 15.81% -
  Horiz. % 123.89% 129.86% 127.58% 141.18% 102.99% 115.81% 100.00%
NP to SH 4,232 4,436 4,358 4,822 3,518 3,956 3,416 15.34%
  QoQ % -4.60% 1.79% -9.64% 37.09% -11.07% 15.81% -
  Horiz. % 123.89% 129.86% 127.58% 141.18% 102.99% 115.81% 100.00%
Tax Rate 26.19 % 30.03 % 24.98 % 26.50 % 31.72 % 32.31 % 28.57 % -5.63%
  QoQ % -12.79% 20.22% -5.74% -16.46% -1.83% 13.09% -
  Horiz. % 91.67% 105.11% 87.43% 92.75% 111.03% 113.09% 100.00%
Total Cost 96,544 96,016 96,933 95,773 92,362 93,060 86,245 7.80%
  QoQ % 0.55% -0.95% 1.21% 3.69% -0.75% 7.90% -
  Horiz. % 111.94% 111.33% 112.39% 111.05% 107.09% 107.90% 100.00%
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23%
  QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% -
  Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23%
  QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% -
  Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
NOSH 79,849 79,784 80,037 80,022 79,954 79,758 80,047 -0.17%
  QoQ % 0.08% -0.32% 0.02% 0.08% 0.25% -0.36% -
  Horiz. % 99.75% 99.67% 99.99% 99.97% 99.88% 99.64% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.20 % 4.42 % 4.30 % 4.79 % 3.67 % 4.08 % 3.81 % 6.71%
  QoQ % -4.98% 2.79% -10.23% 30.52% -10.05% 7.09% -
  Horiz. % 110.24% 116.01% 112.86% 125.72% 96.33% 107.09% 100.00%
ROE 5.20 % 5.50 % 5.50 % 6.15 % 4.44 % 5.06 % 4.40 % 11.77%
  QoQ % -5.45% 0.00% -10.57% 38.51% -12.25% 15.00% -
  Horiz. % 118.18% 125.00% 125.00% 139.77% 100.91% 115.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 126.21 125.90 126.55 125.71 119.92 121.64 112.01 8.27%
  QoQ % 0.25% -0.51% 0.67% 4.83% -1.41% 8.60% -
  Horiz. % 112.68% 112.40% 112.98% 112.23% 107.06% 108.60% 100.00%
EPS 5.30 5.56 5.45 6.03 4.40 4.96 4.27 15.48%
  QoQ % -4.68% 2.02% -9.62% 37.05% -11.29% 16.16% -
  Horiz. % 124.12% 130.21% 127.63% 141.22% 103.04% 116.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0200 1.0100 0.9900 0.9800 0.9900 0.9800 0.9700 3.40%
  QoQ % 0.99% 2.02% 1.02% -1.01% 1.02% 1.03% -
  Horiz. % 105.15% 104.12% 102.06% 101.03% 102.06% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.28 12.24 12.34 12.26 11.68 11.82 10.93 8.07%
  QoQ % 0.33% -0.81% 0.65% 4.97% -1.18% 8.14% -
  Horiz. % 112.35% 111.99% 112.90% 112.17% 106.86% 108.14% 100.00%
EPS 0.52 0.54 0.53 0.59 0.43 0.48 0.42 15.29%
  QoQ % -3.70% 1.89% -10.17% 37.21% -10.42% 14.29% -
  Horiz. % 123.81% 128.57% 126.19% 140.48% 102.38% 114.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0992 0.0982 0.0966 0.0956 0.0965 0.0952 0.0946 3.21%
  QoQ % 1.02% 1.66% 1.05% -0.93% 1.37% 0.63% -
  Horiz. % 104.86% 103.81% 102.11% 101.06% 102.01% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.5400 0.5300 0.4400 0.4700 0.4600 0.4800 0.4600 -
P/RPS 0.43 0.42 0.35 0.37 0.38 0.39 0.41 3.22%
  QoQ % 2.38% 20.00% -5.41% -2.63% -2.56% -4.88% -
  Horiz. % 104.88% 102.44% 85.37% 90.24% 92.68% 95.12% 100.00%
P/EPS 10.19 9.53 8.08 7.80 10.45 9.68 10.78 -3.68%
  QoQ % 6.93% 17.95% 3.59% -25.36% 7.95% -10.20% -
  Horiz. % 94.53% 88.40% 74.95% 72.36% 96.94% 89.80% 100.00%
EY 9.81 10.49 12.37 12.82 9.57 10.33 9.28 3.77%
  QoQ % -6.48% -15.20% -3.51% 33.96% -7.36% 11.31% -
  Horiz. % 105.71% 113.04% 133.30% 138.15% 103.12% 111.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.52 0.44 0.48 0.46 0.49 0.47 8.33%
  QoQ % 1.92% 18.18% -8.33% 4.35% -6.12% 4.26% -
  Horiz. % 112.77% 110.64% 93.62% 102.13% 97.87% 104.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.5300 0.5400 0.4900 0.4500 0.5850 0.5900 0.4800 -
P/RPS 0.42 0.43 0.39 0.36 0.49 0.49 0.43 -1.56%
  QoQ % -2.33% 10.26% 8.33% -26.53% 0.00% 13.95% -
  Horiz. % 97.67% 100.00% 90.70% 83.72% 113.95% 113.95% 100.00%
P/EPS 10.00 9.71 9.00 7.47 13.30 11.90 11.25 -7.55%
  QoQ % 2.99% 7.89% 20.48% -43.83% 11.76% 5.78% -
  Horiz. % 88.89% 86.31% 80.00% 66.40% 118.22% 105.78% 100.00%
EY 10.00 10.30 11.11 13.39 7.52 8.41 8.89 8.15%
  QoQ % -2.91% -7.29% -17.03% 78.06% -10.58% -5.40% -
  Horiz. % 112.49% 115.86% 124.97% 150.62% 84.59% 94.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.53 0.49 0.46 0.59 0.60 0.49 4.04%
  QoQ % -1.89% 8.16% 6.52% -22.03% -1.67% 22.45% -
  Horiz. % 106.12% 108.16% 100.00% 93.88% 120.41% 122.45% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS