Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2012-09-30 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     28.46%    YoY -     0.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 71,340 46,810 21,977 102,037 77,845 50,388 25,113 100.71%
  QoQ % 52.40% 113.00% -78.46% 31.08% 54.49% 100.65% -
  Horiz. % 284.08% 186.40% 87.51% 406.31% 309.98% 200.65% 100.00%
PBT 3,191 1,777 934 5,425 4,262 2,867 1,585 59.51%
  QoQ % 79.57% 90.26% -82.78% 27.29% 48.66% 80.88% -
  Horiz. % 201.32% 112.11% 58.93% 342.27% 268.90% 180.88% 100.00%
Tax -785 -433 -202 -1,029 -840 -751 -476 39.63%
  QoQ % -81.29% -114.36% 80.37% -22.50% -11.85% -57.77% -
  Horiz. % 164.92% 90.97% 42.44% 216.18% 176.47% 157.77% 100.00%
NP 2,406 1,344 732 4,396 3,422 2,116 1,109 67.67%
  QoQ % 79.02% 83.61% -83.35% 28.46% 61.72% 90.80% -
  Horiz. % 216.95% 121.19% 66.01% 396.39% 308.57% 190.80% 100.00%
NP to SH 2,406 1,344 732 4,396 3,422 2,116 1,109 67.67%
  QoQ % 79.02% 83.61% -83.35% 28.46% 61.72% 90.80% -
  Horiz. % 216.95% 121.19% 66.01% 396.39% 308.57% 190.80% 100.00%
Tax Rate 24.60 % 24.37 % 21.63 % 18.97 % 19.71 % 26.19 % 30.03 % -12.46%
  QoQ % 0.94% 12.67% 14.02% -3.75% -24.74% -12.79% -
  Horiz. % 81.92% 81.15% 72.03% 63.17% 65.63% 87.21% 100.00%
Total Cost 68,934 45,466 21,245 97,641 74,423 48,272 24,004 102.17%
  QoQ % 51.62% 114.01% -78.24% 31.20% 54.17% 101.10% -
  Horiz. % 287.18% 189.41% 88.51% 406.77% 310.04% 201.10% 100.00%
Net Worth 88,852 91,271 91,249 72,197 89,547 81,446 80,582 6.74%
  QoQ % -2.65% 0.02% 26.39% -19.38% 9.95% 1.07% -
  Horiz. % 110.26% 113.27% 113.24% 89.59% 111.13% 101.07% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 88,852 91,271 91,249 72,197 89,547 81,446 80,582 6.74%
  QoQ % -2.65% 0.02% 26.39% -19.38% 9.95% 1.07% -
  Horiz. % 110.26% 113.27% 113.24% 89.59% 111.13% 101.07% 100.00%
NOSH 99,834 100,298 100,273 80,218 79,953 79,849 79,784 16.14%
  QoQ % -0.46% 0.02% 25.00% 0.33% 0.13% 0.08% -
  Horiz. % 125.13% 125.71% 125.68% 100.54% 100.21% 100.08% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.37 % 2.87 % 3.33 % 4.31 % 4.40 % 4.20 % 4.42 % -16.56%
  QoQ % 17.42% -13.81% -22.74% -2.05% 4.76% -4.98% -
  Horiz. % 76.24% 64.93% 75.34% 97.51% 99.55% 95.02% 100.00%
ROE 2.71 % 1.47 % 0.80 % 6.09 % 3.82 % 2.60 % 1.38 % 56.88%
  QoQ % 84.35% 83.75% -86.86% 59.42% 46.92% 88.41% -
  Horiz. % 196.38% 106.52% 57.97% 441.30% 276.81% 188.41% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.46 46.67 21.92 127.20 97.36 63.10 31.48 72.81%
  QoQ % 53.12% 112.91% -82.77% 30.65% 54.29% 100.44% -
  Horiz. % 227.00% 148.25% 69.63% 404.07% 309.28% 200.44% 100.00%
EPS 2.41 1.34 0.73 5.48 4.28 2.65 1.39 44.37%
  QoQ % 79.85% 83.56% -86.68% 28.04% 61.51% 90.65% -
  Horiz. % 173.38% 96.40% 52.52% 394.24% 307.91% 190.65% 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 0.8900 0.9100 0.9100 0.9000 1.1200 1.0200 1.0100 -8.09%
  QoQ % -2.20% 0.00% 1.11% -19.64% 9.80% 0.99% -
  Horiz. % 88.12% 90.10% 90.10% 89.11% 110.89% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.69 5.70 2.68 12.43 9.49 6.14 3.06 100.67%
  QoQ % 52.46% 112.69% -78.44% 30.98% 54.56% 100.65% -
  Horiz. % 283.99% 186.27% 87.58% 406.21% 310.13% 200.65% 100.00%
EPS 0.29 0.16 0.09 0.54 0.42 0.26 0.14 62.57%
  QoQ % 81.25% 77.78% -83.33% 28.57% 61.54% 85.71% -
  Horiz. % 207.14% 114.29% 64.29% 385.71% 300.00% 185.71% 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 0.1083 0.1112 0.1112 0.0880 0.1091 0.0992 0.0982 6.75%
  QoQ % -2.61% 0.00% 26.36% -19.34% 9.98% 1.02% -
  Horiz. % 110.29% 113.24% 113.24% 89.61% 111.10% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6250 0.6100 0.6200 0.6200 0.5200 0.5400 0.5300 -
P/RPS 0.87 1.31 2.83 0.49 0.53 0.86 1.68 -35.54%
  QoQ % -33.59% -53.71% 477.55% -7.55% -38.37% -48.81% -
  Horiz. % 51.79% 77.98% 168.45% 29.17% 31.55% 51.19% 100.00%
P/EPS 25.93 45.52 84.93 11.31 12.15 20.38 38.13 -22.69%
  QoQ % -43.04% -46.40% 650.93% -6.91% -40.38% -46.55% -
  Horiz. % 68.00% 119.38% 222.74% 29.66% 31.86% 53.45% 100.00%
EY 3.86 2.20 1.18 8.84 8.23 4.91 2.62 29.51%
  QoQ % 75.45% 86.44% -86.65% 7.41% 67.62% 87.40% -
  Horiz. % 147.33% 83.97% 45.04% 337.40% 314.12% 187.40% 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 0.70 0.67 0.68 0.69 0.46 0.53 0.52 21.94%
  QoQ % 4.48% -1.47% -1.45% 50.00% -13.21% 1.92% -
  Horiz. % 134.62% 128.85% 130.77% 132.69% 88.46% 101.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 0.6150 0.6200 0.6000 0.6000 0.6400 0.5300 0.5400 -
P/RPS 0.86 1.33 2.74 0.47 0.66 0.84 1.72 -37.03%
  QoQ % -35.34% -51.46% 482.98% -28.79% -21.43% -51.16% -
  Horiz. % 50.00% 77.33% 159.30% 27.33% 38.37% 48.84% 100.00%
P/EPS 25.52 46.27 82.19 10.95 14.95 20.00 38.85 -24.45%
  QoQ % -44.85% -43.70% 650.59% -26.76% -25.25% -48.52% -
  Horiz. % 65.69% 119.10% 211.56% 28.19% 38.48% 51.48% 100.00%
EY 3.92 2.16 1.22 9.13 6.69 5.00 2.57 32.54%
  QoQ % 81.48% 77.05% -86.64% 36.47% 33.80% 94.55% -
  Horiz. % 152.53% 84.05% 47.47% 355.25% 260.31% 194.55% 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 0.68 0.66 0.67 0.57 0.52 0.53 19.25%
  QoQ % 1.47% 3.03% -1.49% 17.54% 9.62% -1.89% -
  Horiz. % 130.19% 128.30% 124.53% 126.42% 107.55% 98.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

176  921  548  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 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