Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2010-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     15.81%    YoY -     -4.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,291 100,596 95,880 97,016 89,661 87,698 87,750 10.03%
  QoQ % 0.69% 4.92% -1.17% 8.20% 2.24% -0.06% -
  Horiz. % 115.43% 114.64% 109.26% 110.56% 102.18% 99.94% 100.00%
PBT 5,809 6,561 5,152 5,844 4,782 5,048 4,388 20.54%
  QoQ % -11.47% 27.36% -11.84% 22.21% -5.27% 15.04% -
  Horiz. % 132.38% 149.53% 117.41% 133.18% 108.98% 115.04% 100.00%
Tax -1,451 -1,738 -1,634 -1,888 -1,366 -1,329 -1,310 7.05%
  QoQ % 16.55% -6.41% 13.45% -38.21% -2.76% -1.48% -
  Horiz. % 110.76% 132.72% 124.73% 144.12% 104.27% 101.48% 100.00%
NP 4,358 4,822 3,518 3,956 3,416 3,718 3,078 26.06%
  QoQ % -9.64% 37.09% -11.07% 15.81% -8.14% 20.81% -
  Horiz. % 141.59% 156.68% 114.29% 128.53% 110.98% 120.81% 100.00%
NP to SH 4,358 4,822 3,518 3,956 3,416 3,718 3,078 26.06%
  QoQ % -9.64% 37.09% -11.07% 15.81% -8.14% 20.81% -
  Horiz. % 141.59% 156.68% 114.29% 128.53% 110.98% 120.81% 100.00%
Tax Rate 24.98 % 26.50 % 31.72 % 32.31 % 28.57 % 26.33 % 29.85 % -11.19%
  QoQ % -5.74% -16.46% -1.83% 13.09% 8.51% -11.79% -
  Horiz. % 83.69% 88.78% 106.26% 108.24% 95.71% 88.21% 100.00%
Total Cost 96,933 95,773 92,362 93,060 86,245 83,980 84,672 9.43%
  QoQ % 1.21% 3.69% -0.75% 7.90% 2.70% -0.82% -
  Horiz. % 114.48% 113.11% 109.08% 109.91% 101.86% 99.18% 100.00%
Net Worth 79,236 78,421 79,154 78,162 77,645 76,717 78,553 0.58%
  QoQ % 1.04% -0.93% 1.27% 0.67% 1.21% -2.34% -
  Horiz. % 100.87% 99.83% 100.77% 99.50% 98.85% 97.66% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 79,236 78,421 79,154 78,162 77,645 76,717 78,553 0.58%
  QoQ % 1.04% -0.93% 1.27% 0.67% 1.21% -2.34% -
  Horiz. % 100.87% 99.83% 100.77% 99.50% 98.85% 97.66% 100.00%
NOSH 80,037 80,022 79,954 79,758 80,047 79,914 80,156 -0.10%
  QoQ % 0.02% 0.08% 0.25% -0.36% 0.17% -0.30% -
  Horiz. % 99.85% 99.83% 99.75% 99.50% 99.86% 99.70% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.30 % 4.79 % 3.67 % 4.08 % 3.81 % 4.24 % 3.51 % 14.48%
  QoQ % -10.23% 30.52% -10.05% 7.09% -10.14% 20.80% -
  Horiz. % 122.51% 136.47% 104.56% 116.24% 108.55% 120.80% 100.00%
ROE 5.50 % 6.15 % 4.44 % 5.06 % 4.40 % 4.85 % 3.92 % 25.30%
  QoQ % -10.57% 38.51% -12.25% 15.00% -9.28% 23.72% -
  Horiz. % 140.31% 156.89% 113.27% 129.08% 112.24% 123.72% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.55 125.71 119.92 121.64 112.01 109.74 109.47 10.14%
  QoQ % 0.67% 4.83% -1.41% 8.60% 2.07% 0.25% -
  Horiz. % 115.60% 114.84% 109.55% 111.12% 102.32% 100.25% 100.00%
EPS 5.45 6.03 4.40 4.96 4.27 4.65 3.84 26.27%
  QoQ % -9.62% 37.05% -11.29% 16.16% -8.17% 21.09% -
  Horiz. % 141.93% 157.03% 114.58% 129.17% 111.20% 121.09% 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 0.9900 0.9800 0.9900 0.9800 0.9700 0.9600 0.9800 0.68%
  QoQ % 1.02% -1.01% 1.02% 1.03% 1.04% -2.04% -
  Horiz. % 101.02% 100.00% 101.02% 100.00% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.34 12.26 11.68 11.82 10.93 10.69 10.69 10.03%
  QoQ % 0.65% 4.97% -1.18% 8.14% 2.25% 0.00% -
  Horiz. % 115.43% 114.69% 109.26% 110.57% 102.25% 100.00% 100.00%
EPS 0.53 0.59 0.43 0.48 0.42 0.45 0.38 24.81%
  QoQ % -10.17% 37.21% -10.42% 14.29% -6.67% 18.42% -
  Horiz. % 139.47% 155.26% 113.16% 126.32% 110.53% 118.42% 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 0.0966 0.0956 0.0965 0.0952 0.0946 0.0935 0.0957 0.63%
  QoQ % 1.05% -0.93% 1.37% 0.63% 1.18% -2.30% -
  Horiz. % 100.94% 99.90% 100.84% 99.48% 98.85% 97.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4400 0.4700 0.4600 0.4800 0.4600 0.4600 0.6900 -
P/RPS 0.35 0.37 0.38 0.39 0.41 0.42 0.63 -32.40%
  QoQ % -5.41% -2.63% -2.56% -4.88% -2.38% -33.33% -
  Horiz. % 55.56% 58.73% 60.32% 61.90% 65.08% 66.67% 100.00%
P/EPS 8.08 7.80 10.45 9.68 10.78 9.89 17.97 -41.28%
  QoQ % 3.59% -25.36% 7.95% -10.20% 9.00% -44.96% -
  Horiz. % 44.96% 43.41% 58.15% 53.87% 59.99% 55.04% 100.00%
EY 12.37 12.82 9.57 10.33 9.28 10.12 5.57 70.14%
  QoQ % -3.51% 33.96% -7.36% 11.31% -8.30% 81.69% -
  Horiz. % 222.08% 230.16% 171.81% 185.46% 166.61% 181.69% 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 0.44 0.48 0.46 0.49 0.47 0.48 0.70 -26.60%
  QoQ % -8.33% 4.35% -6.12% 4.26% -2.08% -31.43% -
  Horiz. % 62.86% 68.57% 65.71% 70.00% 67.14% 68.57% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 0.4900 0.4500 0.5850 0.5900 0.4800 0.6000 0.4600 -
P/RPS 0.39 0.36 0.49 0.49 0.43 0.55 0.42 -4.82%
  QoQ % 8.33% -26.53% 0.00% 13.95% -21.82% 30.95% -
  Horiz. % 92.86% 85.71% 116.67% 116.67% 102.38% 130.95% 100.00%
P/EPS 9.00 7.47 13.30 11.90 11.25 12.89 11.98 -17.35%
  QoQ % 20.48% -43.83% 11.76% 5.78% -12.72% 7.60% -
  Horiz. % 75.13% 62.35% 111.02% 99.33% 93.91% 107.60% 100.00%
EY 11.11 13.39 7.52 8.41 8.89 7.76 8.35 20.95%
  QoQ % -17.03% 78.06% -10.58% -5.40% 14.56% -7.07% -
  Horiz. % 133.05% 160.36% 90.06% 100.72% 106.47% 92.93% 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 0.49 0.46 0.59 0.60 0.49 0.63 0.47 2.81%
  QoQ % 6.52% -22.03% -1.67% 22.45% -22.22% 34.04% -
  Horiz. % 104.26% 97.87% 125.53% 127.66% 104.26% 134.04% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS