Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2011-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     1.79%    YoY -     12.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,037 103,793 100,776 100,452 101,291 100,596 95,880 4.22%
  QoQ % -1.69% 2.99% 0.32% -0.83% 0.69% 4.92% -
  Horiz. % 106.42% 108.25% 105.11% 104.77% 105.64% 104.92% 100.00%
PBT 5,425 5,682 5,734 6,340 5,809 6,561 5,152 3.49%
  QoQ % -4.53% -0.90% -9.56% 9.14% -11.47% 27.36% -
  Horiz. % 105.30% 110.30% 111.30% 123.06% 112.75% 127.36% 100.00%
Tax -1,029 -1,120 -1,502 -1,904 -1,451 -1,738 -1,634 -26.47%
  QoQ % 8.12% 25.43% 21.11% -31.22% 16.55% -6.41% -
  Horiz. % 62.97% 68.54% 91.92% 116.52% 88.80% 106.41% 100.00%
NP 4,396 4,562 4,232 4,436 4,358 4,822 3,518 15.97%
  QoQ % -3.65% 7.81% -4.60% 1.79% -9.64% 37.09% -
  Horiz. % 124.96% 129.69% 120.30% 126.09% 123.88% 137.09% 100.00%
NP to SH 4,396 4,562 4,232 4,436 4,358 4,822 3,518 15.97%
  QoQ % -3.65% 7.81% -4.60% 1.79% -9.64% 37.09% -
  Horiz. % 124.96% 129.69% 120.30% 126.09% 123.88% 137.09% 100.00%
Tax Rate 18.97 % 19.71 % 26.19 % 30.03 % 24.98 % 26.50 % 31.72 % -28.95%
  QoQ % -3.75% -24.74% -12.79% 20.22% -5.74% -16.46% -
  Horiz. % 59.80% 62.14% 82.57% 94.67% 78.75% 83.54% 100.00%
Total Cost 97,641 99,230 96,544 96,016 96,933 95,773 92,362 3.76%
  QoQ % -1.60% 2.78% 0.55% -0.95% 1.21% 3.69% -
  Horiz. % 105.72% 107.44% 104.53% 103.96% 104.95% 103.69% 100.00%
Net Worth 72,197 89,547 81,446 80,582 79,236 78,421 79,154 -5.93%
  QoQ % -19.38% 9.95% 1.07% 1.70% 1.04% -0.93% -
  Horiz. % 91.21% 113.13% 102.89% 101.80% 100.10% 99.07% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,197 89,547 81,446 80,582 79,236 78,421 79,154 -5.93%
  QoQ % -19.38% 9.95% 1.07% 1.70% 1.04% -0.93% -
  Horiz. % 91.21% 113.13% 102.89% 101.80% 100.10% 99.07% 100.00%
NOSH 80,218 79,953 79,849 79,784 80,037 80,022 79,954 0.22%
  QoQ % 0.33% 0.13% 0.08% -0.32% 0.02% 0.08% -
  Horiz. % 100.33% 100.00% 99.87% 99.79% 100.10% 100.08% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.31 % 4.40 % 4.20 % 4.42 % 4.30 % 4.79 % 3.67 % 11.28%
  QoQ % -2.05% 4.76% -4.98% 2.79% -10.23% 30.52% -
  Horiz. % 117.44% 119.89% 114.44% 120.44% 117.17% 130.52% 100.00%
ROE 6.09 % 5.10 % 5.20 % 5.50 % 5.50 % 6.15 % 4.44 % 23.38%
  QoQ % 19.41% -1.92% -5.45% 0.00% -10.57% 38.51% -
  Horiz. % 137.16% 114.86% 117.12% 123.87% 123.87% 138.51% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 127.20 129.82 126.21 125.90 126.55 125.71 119.92 4.00%
  QoQ % -2.02% 2.86% 0.25% -0.51% 0.67% 4.83% -
  Horiz. % 106.07% 108.26% 105.25% 104.99% 105.53% 104.83% 100.00%
EPS 5.48 5.71 5.30 5.56 5.45 6.03 4.40 15.71%
  QoQ % -4.03% 7.74% -4.68% 2.02% -9.62% 37.05% -
  Horiz. % 124.55% 129.77% 120.45% 126.36% 123.86% 137.05% 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 0.9000 1.1200 1.0200 1.0100 0.9900 0.9800 0.9900 -6.14%
  QoQ % -19.64% 9.80% 0.99% 2.02% 1.02% -1.01% -
  Horiz. % 90.91% 113.13% 103.03% 102.02% 100.00% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.43 12.65 12.28 12.24 12.34 12.26 11.68 4.22%
  QoQ % -1.74% 3.01% 0.33% -0.81% 0.65% 4.97% -
  Horiz. % 106.42% 108.30% 105.14% 104.79% 105.65% 104.97% 100.00%
EPS 0.54 0.56 0.52 0.54 0.53 0.59 0.43 16.35%
  QoQ % -3.57% 7.69% -3.70% 1.89% -10.17% 37.21% -
  Horiz. % 125.58% 130.23% 120.93% 125.58% 123.26% 137.21% 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 0.0880 0.1091 0.0992 0.0982 0.0966 0.0956 0.0965 -5.95%
  QoQ % -19.34% 9.98% 1.02% 1.66% 1.05% -0.93% -
  Horiz. % 91.19% 113.06% 102.80% 101.76% 100.10% 99.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.6200 0.5200 0.5400 0.5300 0.4400 0.4700 0.4600 -
P/RPS 0.49 0.40 0.43 0.42 0.35 0.37 0.38 18.42%
  QoQ % 22.50% -6.98% 2.38% 20.00% -5.41% -2.63% -
  Horiz. % 128.95% 105.26% 113.16% 110.53% 92.11% 97.37% 100.00%
P/EPS 11.31 9.11 10.19 9.53 8.08 7.80 10.45 5.40%
  QoQ % 24.15% -10.60% 6.93% 17.95% 3.59% -25.36% -
  Horiz. % 108.23% 87.18% 97.51% 91.20% 77.32% 74.64% 100.00%
EY 8.84 10.97 9.81 10.49 12.37 12.82 9.57 -5.14%
  QoQ % -19.42% 11.82% -6.48% -15.20% -3.51% 33.96% -
  Horiz. % 92.37% 114.63% 102.51% 109.61% 129.26% 133.96% 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 0.69 0.46 0.53 0.52 0.44 0.48 0.46 30.94%
  QoQ % 50.00% -13.21% 1.92% 18.18% -8.33% 4.35% -
  Horiz. % 150.00% 100.00% 115.22% 113.04% 95.65% 104.35% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 -
Price 0.6000 0.6400 0.5300 0.5400 0.4900 0.4500 0.5850 -
P/RPS 0.47 0.49 0.42 0.43 0.39 0.36 0.49 -2.73%
  QoQ % -4.08% 16.67% -2.33% 10.26% 8.33% -26.53% -
  Horiz. % 95.92% 100.00% 85.71% 87.76% 79.59% 73.47% 100.00%
P/EPS 10.95 11.21 10.00 9.71 9.00 7.47 13.30 -12.13%
  QoQ % -2.32% 12.10% 2.99% 7.89% 20.48% -43.83% -
  Horiz. % 82.33% 84.29% 75.19% 73.01% 67.67% 56.17% 100.00%
EY 9.13 8.92 10.00 10.30 11.11 13.39 7.52 13.77%
  QoQ % 2.35% -10.80% -2.91% -7.29% -17.03% 78.06% -
  Horiz. % 121.41% 118.62% 132.98% 136.97% 147.74% 178.06% 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 0.57 0.52 0.53 0.49 0.46 0.59 8.82%
  QoQ % 17.54% 9.62% -1.89% 8.16% 6.52% -22.03% -
  Horiz. % 113.56% 96.61% 88.14% 89.83% 83.05% 77.97% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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