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 - 1,313,087
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.77 7.90 7.67 7.65 7.71 7.66 7.30 4.24%
  QoQ % -1.65% 3.00% 0.26% -0.78% 0.65% 4.93% -
  Horiz. % 106.44% 108.22% 105.07% 104.79% 105.62% 104.93% 100.00%
EPS 0.33 0.35 0.32 0.34 0.33 0.37 0.27 14.27%
  QoQ % -5.71% 9.38% -5.88% 3.03% -10.81% 37.04% -
  Horiz. % 122.22% 129.63% 118.52% 125.93% 122.22% 137.04% 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 0.0550 0.0682 0.0620 0.0614 0.0603 0.0597 0.0603 -5.93%
  QoQ % -19.35% 10.00% 0.98% 1.82% 1.01% -1.00% -
  Horiz. % 91.21% 113.10% 102.82% 101.82% 100.00% 99.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

397  353  589  978 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.48-0.04 
 TOPGLOV 3.06-0.13 
 HSI-CI2 0.245-0.075 
 DNEX 0.78-0.015 
 SUPERMX 2.10-0.05 
 CAREPLS 1.40+0.08 
 LKL 0.105-0.005 
 SOLUTN 0.645+0.005 
 RUBEREX 0.705-0.01 
 BINTAI 0.3450.00 
PARTNERS & BROKERS