Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2011-09-30 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -9.64%    YoY -     27.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 103,793 100,776 100,452 101,291 100,596 95,880 97,016 4.61%
  QoQ % 2.99% 0.32% -0.83% 0.69% 4.92% -1.17% -
  Horiz. % 106.99% 103.88% 103.54% 104.41% 103.69% 98.83% 100.00%
PBT 5,682 5,734 6,340 5,809 6,561 5,152 5,844 -1.85%
  QoQ % -0.90% -9.56% 9.14% -11.47% 27.36% -11.84% -
  Horiz. % 97.24% 98.12% 108.49% 99.40% 112.27% 88.16% 100.00%
Tax -1,120 -1,502 -1,904 -1,451 -1,738 -1,634 -1,888 -29.42%
  QoQ % 25.43% 21.11% -31.22% 16.55% -6.41% 13.45% -
  Horiz. % 59.32% 79.56% 100.85% 76.85% 92.09% 86.55% 100.00%
NP 4,562 4,232 4,436 4,358 4,822 3,518 3,956 9.99%
  QoQ % 7.81% -4.60% 1.79% -9.64% 37.09% -11.07% -
  Horiz. % 115.34% 106.98% 112.13% 110.16% 121.91% 88.93% 100.00%
NP to SH 4,562 4,232 4,436 4,358 4,822 3,518 3,956 9.99%
  QoQ % 7.81% -4.60% 1.79% -9.64% 37.09% -11.07% -
  Horiz. % 115.34% 106.98% 112.13% 110.16% 121.91% 88.93% 100.00%
Tax Rate 19.71 % 26.19 % 30.03 % 24.98 % 26.50 % 31.72 % 32.31 % -28.09%
  QoQ % -24.74% -12.79% 20.22% -5.74% -16.46% -1.83% -
  Horiz. % 61.00% 81.06% 92.94% 77.31% 82.02% 98.17% 100.00%
Total Cost 99,230 96,544 96,016 96,933 95,773 92,362 93,060 4.38%
  QoQ % 2.78% 0.55% -0.95% 1.21% 3.69% -0.75% -
  Horiz. % 106.63% 103.74% 103.18% 104.16% 102.92% 99.25% 100.00%
Net Worth 89,547 81,446 80,582 79,236 78,421 79,154 78,162 9.50%
  QoQ % 9.95% 1.07% 1.70% 1.04% -0.93% 1.27% -
  Horiz. % 114.57% 104.20% 103.09% 101.37% 100.33% 101.27% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 89,547 81,446 80,582 79,236 78,421 79,154 78,162 9.50%
  QoQ % 9.95% 1.07% 1.70% 1.04% -0.93% 1.27% -
  Horiz. % 114.57% 104.20% 103.09% 101.37% 100.33% 101.27% 100.00%
NOSH 79,953 79,849 79,784 80,037 80,022 79,954 79,758 0.16%
  QoQ % 0.13% 0.08% -0.32% 0.02% 0.08% 0.25% -
  Horiz. % 100.24% 100.11% 100.03% 100.35% 100.33% 100.25% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.40 % 4.20 % 4.42 % 4.30 % 4.79 % 3.67 % 4.08 % 5.17%
  QoQ % 4.76% -4.98% 2.79% -10.23% 30.52% -10.05% -
  Horiz. % 107.84% 102.94% 108.33% 105.39% 117.40% 89.95% 100.00%
ROE 5.10 % 5.20 % 5.50 % 5.50 % 6.15 % 4.44 % 5.06 % 0.53%
  QoQ % -1.92% -5.45% 0.00% -10.57% 38.51% -12.25% -
  Horiz. % 100.79% 102.77% 108.70% 108.70% 121.54% 87.75% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.82 126.21 125.90 126.55 125.71 119.92 121.64 4.44%
  QoQ % 2.86% 0.25% -0.51% 0.67% 4.83% -1.41% -
  Horiz. % 106.72% 103.76% 103.50% 104.04% 103.35% 98.59% 100.00%
EPS 5.71 5.30 5.56 5.45 6.03 4.40 4.96 9.85%
  QoQ % 7.74% -4.68% 2.02% -9.62% 37.05% -11.29% -
  Horiz. % 115.12% 106.85% 112.10% 109.88% 121.57% 88.71% 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 1.1200 1.0200 1.0100 0.9900 0.9800 0.9900 0.9800 9.32%
  QoQ % 9.80% 0.99% 2.02% 1.02% -1.01% 1.02% -
  Horiz. % 114.29% 104.08% 103.06% 101.02% 100.00% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.65 12.28 12.24 12.34 12.26 11.68 11.82 4.63%
  QoQ % 3.01% 0.33% -0.81% 0.65% 4.97% -1.18% -
  Horiz. % 107.02% 103.89% 103.55% 104.40% 103.72% 98.82% 100.00%
EPS 0.56 0.52 0.54 0.53 0.59 0.43 0.48 10.83%
  QoQ % 7.69% -3.70% 1.89% -10.17% 37.21% -10.42% -
  Horiz. % 116.67% 108.33% 112.50% 110.42% 122.92% 89.58% 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 0.1091 0.0992 0.0982 0.0966 0.0956 0.0965 0.0952 9.52%
  QoQ % 9.98% 1.02% 1.66% 1.05% -0.93% 1.37% -
  Horiz. % 114.60% 104.20% 103.15% 101.47% 100.42% 101.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.5200 0.5400 0.5300 0.4400 0.4700 0.4600 0.4800 -
P/RPS 0.40 0.43 0.42 0.35 0.37 0.38 0.39 1.70%
  QoQ % -6.98% 2.38% 20.00% -5.41% -2.63% -2.56% -
  Horiz. % 102.56% 110.26% 107.69% 89.74% 94.87% 97.44% 100.00%
P/EPS 9.11 10.19 9.53 8.08 7.80 10.45 9.68 -3.97%
  QoQ % -10.60% 6.93% 17.95% 3.59% -25.36% 7.95% -
  Horiz. % 94.11% 105.27% 98.45% 83.47% 80.58% 107.95% 100.00%
EY 10.97 9.81 10.49 12.37 12.82 9.57 10.33 4.09%
  QoQ % 11.82% -6.48% -15.20% -3.51% 33.96% -7.36% -
  Horiz. % 106.20% 94.97% 101.55% 119.75% 124.10% 92.64% 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 0.46 0.53 0.52 0.44 0.48 0.46 0.49 -4.13%
  QoQ % -13.21% 1.92% 18.18% -8.33% 4.35% -6.12% -
  Horiz. % 93.88% 108.16% 106.12% 89.80% 97.96% 93.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 -
Price 0.6400 0.5300 0.5400 0.4900 0.4500 0.5850 0.5900 -
P/RPS 0.49 0.42 0.43 0.39 0.36 0.49 0.49 -
  QoQ % 16.67% -2.33% 10.26% 8.33% -26.53% 0.00% -
  Horiz. % 100.00% 85.71% 87.76% 79.59% 73.47% 100.00% 100.00%
P/EPS 11.21 10.00 9.71 9.00 7.47 13.30 11.90 -3.91%
  QoQ % 12.10% 2.99% 7.89% 20.48% -43.83% 11.76% -
  Horiz. % 94.20% 84.03% 81.60% 75.63% 62.77% 111.76% 100.00%
EY 8.92 10.00 10.30 11.11 13.39 7.52 8.41 4.01%
  QoQ % -10.80% -2.91% -7.29% -17.03% 78.06% -10.58% -
  Horiz. % 106.06% 118.91% 122.47% 132.10% 159.22% 89.42% 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 0.57 0.52 0.53 0.49 0.46 0.59 0.60 -3.36%
  QoQ % 9.62% -1.89% 8.16% 6.52% -22.03% -1.67% -
  Horiz. % 95.00% 86.67% 88.33% 81.67% 76.67% 98.33% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS