Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2011-06-30 [#3]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     105.63%    YoY -     29.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 50,388 25,113 101,291 75,447 47,940 24,254 89,661 -31.88%
  QoQ % 100.65% -75.21% 34.25% 57.38% 97.66% -72.95% -
  Horiz. % 56.20% 28.01% 112.97% 84.15% 53.47% 27.05% 100.00%
PBT 2,867 1,585 5,809 4,921 2,576 1,461 4,782 -28.88%
  QoQ % 80.88% -72.71% 18.05% 91.03% 76.32% -69.45% -
  Horiz. % 59.95% 33.15% 121.48% 102.91% 53.87% 30.55% 100.00%
Tax -751 -476 -1,451 -1,304 -817 -472 -1,366 -32.86%
  QoQ % -57.77% 67.20% -11.27% -59.61% -73.09% 65.45% -
  Horiz. % 54.98% 34.85% 106.22% 95.46% 59.81% 34.55% 100.00%
NP 2,116 1,109 4,358 3,617 1,759 989 3,416 -27.31%
  QoQ % 90.80% -74.55% 20.49% 105.63% 77.86% -71.05% -
  Horiz. % 61.94% 32.46% 127.58% 105.88% 51.49% 28.95% 100.00%
NP to SH 2,116 1,109 4,358 3,617 1,759 989 3,416 -27.31%
  QoQ % 90.80% -74.55% 20.49% 105.63% 77.86% -71.05% -
  Horiz. % 61.94% 32.46% 127.58% 105.88% 51.49% 28.95% 100.00%
Tax Rate 26.19 % 30.03 % 24.98 % 26.50 % 31.72 % 32.31 % 28.57 % -5.63%
  QoQ % -12.79% 20.22% -5.74% -16.46% -1.83% 13.09% -
  Horiz. % 91.67% 105.11% 87.43% 92.75% 111.03% 113.09% 100.00%
Total Cost 48,272 24,004 96,933 71,830 46,181 23,265 86,245 -32.06%
  QoQ % 101.10% -75.24% 34.95% 55.54% 98.50% -73.02% -
  Horiz. % 55.97% 27.83% 112.39% 83.29% 53.55% 26.98% 100.00%
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23%
  QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% -
  Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23%
  QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% -
  Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
NOSH 79,849 79,784 80,037 80,022 79,954 79,758 80,047 -0.17%
  QoQ % 0.08% -0.32% 0.02% 0.08% 0.25% -0.36% -
  Horiz. % 99.75% 99.67% 99.99% 99.97% 99.88% 99.64% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.20 % 4.42 % 4.30 % 4.79 % 3.67 % 4.08 % 3.81 % 6.71%
  QoQ % -4.98% 2.79% -10.23% 30.52% -10.05% 7.09% -
  Horiz. % 110.24% 116.01% 112.86% 125.72% 96.33% 107.09% 100.00%
ROE 2.60 % 1.38 % 5.50 % 4.61 % 2.22 % 1.27 % 4.40 % -29.56%
  QoQ % 88.41% -74.91% 19.31% 107.66% 74.80% -71.14% -
  Horiz. % 59.09% 31.36% 125.00% 104.77% 50.45% 28.86% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 63.10 31.48 126.55 94.28 59.96 30.41 112.01 -31.77%
  QoQ % 100.44% -75.12% 34.23% 57.24% 97.17% -72.85% -
  Horiz. % 56.33% 28.10% 112.98% 84.17% 53.53% 27.15% 100.00%
EPS 2.65 1.39 5.45 4.52 2.20 1.24 4.27 -27.22%
  QoQ % 90.65% -74.50% 20.58% 105.45% 77.42% -70.96% -
  Horiz. % 62.06% 32.55% 127.63% 105.85% 51.52% 29.04% 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 1.0200 1.0100 0.9900 0.9800 0.9900 0.9800 0.9700 3.40%
  QoQ % 0.99% 2.02% 1.02% -1.01% 1.02% 1.03% -
  Horiz. % 105.15% 104.12% 102.06% 101.03% 102.06% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.14 3.06 12.34 9.19 5.84 2.96 10.93 -31.89%
  QoQ % 100.65% -75.20% 34.28% 57.36% 97.30% -72.92% -
  Horiz. % 56.18% 28.00% 112.90% 84.08% 53.43% 27.08% 100.00%
EPS 0.26 0.14 0.53 0.44 0.21 0.12 0.42 -27.34%
  QoQ % 85.71% -73.58% 20.45% 109.52% 75.00% -71.43% -
  Horiz. % 61.90% 33.33% 126.19% 104.76% 50.00% 28.57% 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 0.0992 0.0982 0.0966 0.0956 0.0965 0.0952 0.0946 3.21%
  QoQ % 1.02% 1.66% 1.05% -0.93% 1.37% 0.63% -
  Horiz. % 104.86% 103.81% 102.11% 101.06% 102.01% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.5400 0.5300 0.4400 0.4700 0.4600 0.4800 0.4600 -
P/RPS 0.86 1.68 0.35 0.50 0.77 1.58 0.41 63.79%
  QoQ % -48.81% 380.00% -30.00% -35.06% -51.27% 285.37% -
  Horiz. % 209.76% 409.76% 85.37% 121.95% 187.80% 385.37% 100.00%
P/EPS 20.38 38.13 8.08 10.40 20.91 38.71 10.78 52.83%
  QoQ % -46.55% 371.91% -22.31% -50.26% -45.98% 259.09% -
  Horiz. % 189.05% 353.71% 74.95% 96.47% 193.97% 359.09% 100.00%
EY 4.91 2.62 12.37 9.62 4.78 2.58 9.28 -34.56%
  QoQ % 87.40% -78.82% 28.59% 101.26% 85.27% -72.20% -
  Horiz. % 52.91% 28.23% 133.30% 103.66% 51.51% 27.80% 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 0.53 0.52 0.44 0.48 0.46 0.49 0.47 8.33%
  QoQ % 1.92% 18.18% -8.33% 4.35% -6.12% 4.26% -
  Horiz. % 112.77% 110.64% 93.62% 102.13% 97.87% 104.26% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.5300 0.5400 0.4900 0.4500 0.5850 0.5900 0.4800 -
P/RPS 0.84 1.72 0.39 0.48 0.98 1.94 0.43 56.21%
  QoQ % -51.16% 341.03% -18.75% -51.02% -49.48% 351.16% -
  Horiz. % 195.35% 400.00% 90.70% 111.63% 227.91% 451.16% 100.00%
P/EPS 20.00 38.85 9.00 9.96 26.59 47.58 11.25 46.70%
  QoQ % -48.52% 331.67% -9.64% -62.54% -44.12% 322.93% -
  Horiz. % 177.78% 345.33% 80.00% 88.53% 236.36% 422.93% 100.00%
EY 5.00 2.57 11.11 10.04 3.76 2.10 8.89 -31.84%
  QoQ % 94.55% -76.87% 10.66% 167.02% 79.05% -76.38% -
  Horiz. % 56.24% 28.91% 124.97% 112.94% 42.29% 23.62% 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 0.52 0.53 0.49 0.46 0.59 0.60 0.49 4.04%
  QoQ % -1.89% 8.16% 6.52% -22.03% -1.67% 22.45% -
  Horiz. % 106.12% 108.16% 100.00% 93.88% 120.41% 122.45% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

173  923  549  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS