Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2012-06-30 [#3]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Jun-2012  [#3]
Profit Trend QoQ -     7.81%    YoY -     -5.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 93,620 87,908 102,037 103,793 100,776 100,452 101,291 -5.11%
  QoQ % 6.50% -13.85% -1.69% 2.99% 0.32% -0.83% -
  Horiz. % 92.43% 86.79% 100.74% 102.47% 99.49% 99.17% 100.00%
PBT 3,554 3,736 5,425 5,682 5,734 6,340 5,809 -27.91%
  QoQ % -4.87% -31.13% -4.53% -0.90% -9.56% 9.14% -
  Horiz. % 61.18% 64.31% 93.39% 97.83% 98.71% 109.14% 100.00%
Tax -866 -808 -1,029 -1,120 -1,502 -1,904 -1,451 -29.09%
  QoQ % -7.18% 21.48% 8.12% 25.43% 21.11% -31.22% -
  Horiz. % 59.68% 55.69% 70.92% 77.19% 103.51% 131.22% 100.00%
NP 2,688 2,928 4,396 4,562 4,232 4,436 4,358 -27.52%
  QoQ % -8.20% -33.39% -3.65% 7.81% -4.60% 1.79% -
  Horiz. % 61.68% 67.19% 100.87% 104.70% 97.11% 101.79% 100.00%
NP to SH 2,688 2,928 4,396 4,562 4,232 4,436 4,358 -27.52%
  QoQ % -8.20% -33.39% -3.65% 7.81% -4.60% 1.79% -
  Horiz. % 61.68% 67.19% 100.87% 104.70% 97.11% 101.79% 100.00%
Tax Rate 24.37 % 21.63 % 18.97 % 19.71 % 26.19 % 30.03 % 24.98 % -1.63%
  QoQ % 12.67% 14.02% -3.75% -24.74% -12.79% 20.22% -
  Horiz. % 97.56% 86.59% 75.94% 78.90% 104.84% 120.22% 100.00%
Total Cost 90,932 84,980 97,641 99,230 96,544 96,016 96,933 -4.17%
  QoQ % 7.00% -12.97% -1.60% 2.78% 0.55% -0.95% -
  Horiz. % 93.81% 87.67% 100.73% 102.37% 99.60% 99.05% 100.00%
Net Worth 91,271 91,249 72,197 89,547 81,446 80,582 79,236 9.88%
  QoQ % 0.02% 26.39% -19.38% 9.95% 1.07% 1.70% -
  Horiz. % 115.19% 115.16% 91.12% 113.01% 102.79% 101.70% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 91,271 91,249 72,197 89,547 81,446 80,582 79,236 9.88%
  QoQ % 0.02% 26.39% -19.38% 9.95% 1.07% 1.70% -
  Horiz. % 115.19% 115.16% 91.12% 113.01% 102.79% 101.70% 100.00%
NOSH 100,298 100,273 80,218 79,953 79,849 79,784 80,037 16.22%
  QoQ % 0.02% 25.00% 0.33% 0.13% 0.08% -0.32% -
  Horiz. % 125.31% 125.28% 100.23% 99.90% 99.76% 99.68% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.87 % 3.33 % 4.31 % 4.40 % 4.20 % 4.42 % 4.30 % -23.61%
  QoQ % -13.81% -22.74% -2.05% 4.76% -4.98% 2.79% -
  Horiz. % 66.74% 77.44% 100.23% 102.33% 97.67% 102.79% 100.00%
ROE 2.95 % 3.21 % 6.09 % 5.10 % 5.20 % 5.50 % 5.50 % -33.96%
  QoQ % -8.10% -47.29% 19.41% -1.92% -5.45% 0.00% -
  Horiz. % 53.64% 58.36% 110.73% 92.73% 94.55% 100.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.34 87.67 127.20 129.82 126.21 125.90 126.55 -18.35%
  QoQ % 6.47% -31.08% -2.02% 2.86% 0.25% -0.51% -
  Horiz. % 73.76% 69.28% 100.51% 102.58% 99.73% 99.49% 100.00%
EPS 2.68 2.92 5.48 5.71 5.30 5.56 5.45 -37.67%
  QoQ % -8.22% -46.72% -4.03% 7.74% -4.68% 2.02% -
  Horiz. % 49.17% 53.58% 100.55% 104.77% 97.25% 102.02% 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 0.9100 0.9100 0.9000 1.1200 1.0200 1.0100 0.9900 -5.46%
  QoQ % 0.00% 1.11% -19.64% 9.80% 0.99% 2.02% -
  Horiz. % 91.92% 91.92% 90.91% 113.13% 103.03% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.41 10.71 12.43 12.65 12.28 12.24 12.34 -5.09%
  QoQ % 6.54% -13.84% -1.74% 3.01% 0.33% -0.81% -
  Horiz. % 92.46% 86.79% 100.73% 102.51% 99.51% 99.19% 100.00%
EPS 0.33 0.36 0.54 0.56 0.52 0.54 0.53 -27.06%
  QoQ % -8.33% -33.33% -3.57% 7.69% -3.70% 1.89% -
  Horiz. % 62.26% 67.92% 101.89% 105.66% 98.11% 101.89% 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 0.1112 0.1112 0.0880 0.1091 0.0992 0.0982 0.0966 9.83%
  QoQ % 0.00% 26.36% -19.34% 9.98% 1.02% 1.66% -
  Horiz. % 115.11% 115.11% 91.10% 112.94% 102.69% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.6100 0.6200 0.6200 0.5200 0.5400 0.5300 0.4400 -
P/RPS 0.65 0.71 0.49 0.40 0.43 0.42 0.35 51.03%
  QoQ % -8.45% 44.90% 22.50% -6.98% 2.38% 20.00% -
  Horiz. % 185.71% 202.86% 140.00% 114.29% 122.86% 120.00% 100.00%
P/EPS 22.76 21.23 11.31 9.11 10.19 9.53 8.08 99.33%
  QoQ % 7.21% 87.71% 24.15% -10.60% 6.93% 17.95% -
  Horiz. % 281.68% 262.75% 139.98% 112.75% 126.11% 117.95% 100.00%
EY 4.39 4.71 8.84 10.97 9.81 10.49 12.37 -49.84%
  QoQ % -6.79% -46.72% -19.42% 11.82% -6.48% -15.20% -
  Horiz. % 35.49% 38.08% 71.46% 88.68% 79.30% 84.80% 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 0.67 0.68 0.69 0.46 0.53 0.52 0.44 32.32%
  QoQ % -1.47% -1.45% 50.00% -13.21% 1.92% 18.18% -
  Horiz. % 152.27% 154.55% 156.82% 104.55% 120.45% 118.18% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.6200 0.6000 0.6000 0.6400 0.5300 0.5400 0.4900 -
P/RPS 0.66 0.68 0.47 0.49 0.42 0.43 0.39 41.96%
  QoQ % -2.94% 44.68% -4.08% 16.67% -2.33% 10.26% -
  Horiz. % 169.23% 174.36% 120.51% 125.64% 107.69% 110.26% 100.00%
P/EPS 23.13 20.55 10.95 11.21 10.00 9.71 9.00 87.52%
  QoQ % 12.55% 87.67% -2.32% 12.10% 2.99% 7.89% -
  Horiz. % 257.00% 228.33% 121.67% 124.56% 111.11% 107.89% 100.00%
EY 4.32 4.87 9.13 8.92 10.00 10.30 11.11 -46.70%
  QoQ % -11.29% -46.66% 2.35% -10.80% -2.91% -7.29% -
  Horiz. % 38.88% 43.83% 82.18% 80.29% 90.01% 92.71% 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 0.68 0.66 0.67 0.57 0.52 0.53 0.49 24.39%
  QoQ % 3.03% -1.49% 17.54% 9.62% -1.89% 8.16% -
  Horiz. % 138.78% 134.69% 136.73% 116.33% 106.12% 108.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS