[HEXTAR] QoQ Cumulative Quarter Result on 2011-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 77,845 50,388 25,113 101,291 75,447 47,940 24,254 117.74% QoQ % 54.49% 100.65% -75.21% 34.25% 57.38% 97.66% - Horiz. % 320.96% 207.75% 103.54% 417.63% 311.07% 197.66% 100.00%
PBT 4,262 2,867 1,585 5,809 4,921 2,576 1,461 104.30% QoQ % 48.66% 80.88% -72.71% 18.05% 91.03% 76.32% - Horiz. % 291.72% 196.24% 108.49% 397.60% 336.82% 176.32% 100.00%
Tax -840 -751 -476 -1,451 -1,304 -817 -472 46.91% QoQ % -11.85% -57.77% 67.20% -11.27% -59.61% -73.09% - Horiz. % 177.97% 159.11% 100.85% 307.42% 276.27% 173.09% 100.00%
NP 3,422 2,116 1,109 4,358 3,617 1,759 989 128.94% QoQ % 61.72% 90.80% -74.55% 20.49% 105.63% 77.86% - Horiz. % 346.01% 213.95% 112.13% 440.65% 365.72% 177.86% 100.00%
NP to SH 3,422 2,116 1,109 4,358 3,617 1,759 989 128.94% QoQ % 61.72% 90.80% -74.55% 20.49% 105.63% 77.86% - Horiz. % 346.01% 213.95% 112.13% 440.65% 365.72% 177.86% 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 74,423 48,272 24,004 96,933 71,830 46,181 23,265 117.26% QoQ % 54.17% 101.10% -75.24% 34.95% 55.54% 98.50% - Horiz. % 319.89% 207.49% 103.18% 416.65% 308.75% 198.50% 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 3.82 % 2.60 % 1.38 % 5.50 % 4.61 % 2.22 % 1.27 % 108.51% QoQ % 46.92% 88.41% -74.91% 19.31% 107.66% 74.80% - Horiz. % 300.79% 204.72% 108.66% 433.07% 362.99% 174.80% 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 97.36 63.10 31.48 126.55 94.28 59.96 30.41 117.38% QoQ % 54.29% 100.44% -75.12% 34.23% 57.24% 97.17% - Horiz. % 320.16% 207.50% 103.52% 416.15% 310.03% 197.17% 100.00%
EPS 4.28 2.65 1.39 5.45 4.52 2.20 1.24 128.56% QoQ % 61.51% 90.65% -74.50% 20.58% 105.45% 77.42% - Horiz. % 345.16% 213.71% 112.10% 439.52% 364.52% 177.42% 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 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 9.49 6.14 3.06 12.34 9.19 5.84 2.96 117.58% QoQ % 54.56% 100.65% -75.20% 34.28% 57.36% 97.30% - Horiz. % 320.61% 207.43% 103.38% 416.89% 310.47% 197.30% 100.00%
EPS 0.42 0.26 0.14 0.53 0.44 0.21 0.12 130.70% QoQ % 61.54% 85.71% -73.58% 20.45% 109.52% 75.00% - Horiz. % 350.00% 216.67% 116.67% 441.67% 366.67% 175.00% 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 0.53 0.86 1.68 0.35 0.50 0.77 1.58 -51.75% QoQ % -38.37% -48.81% 380.00% -30.00% -35.06% -51.27% - Horiz. % 33.54% 54.43% 106.33% 22.15% 31.65% 48.73% 100.00%
P/EPS 12.15 20.38 38.13 8.08 10.40 20.91 38.71 -53.85% QoQ % -40.38% -46.55% 371.91% -22.31% -50.26% -45.98% - Horiz. % 31.39% 52.65% 98.50% 20.87% 26.87% 54.02% 100.00%
EY 8.23 4.91 2.62 12.37 9.62 4.78 2.58 116.85% QoQ % 67.62% 87.40% -78.82% 28.59% 101.26% 85.27% - Horiz. % 318.99% 190.31% 101.55% 479.46% 372.87% 185.27% 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 0.66 0.84 1.72 0.39 0.48 0.98 1.94 -51.30% QoQ % -21.43% -51.16% 341.03% -18.75% -51.02% -49.48% - Horiz. % 34.02% 43.30% 88.66% 20.10% 24.74% 50.52% 100.00%
P/EPS 14.95 20.00 38.85 9.00 9.96 26.59 47.58 -53.81% QoQ % -25.25% -48.52% 331.67% -9.64% -62.54% -44.12% - Horiz. % 31.42% 42.03% 81.65% 18.92% 20.93% 55.88% 100.00%
EY 6.69 5.00 2.57 11.11 10.04 3.76 2.10 116.66% QoQ % 33.80% 94.55% -76.87% 10.66% 167.02% 79.05% - Horiz. % 318.57% 238.10% 122.38% 529.05% 478.10% 179.05% 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 
