[HEXTAR] QoQ Annualized Quarter Result on 2011-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
HALEX HOLDINGS BERHAD - Q4 2011 Reports - 30092011.pdf 
