Highlights

[HEXTAR] QoQ Cumulative 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 -     -74.55%    YoY -     12.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 77,845 50,388 25,113 101,291 75,447 47,940 65.24%
  QoQ % 31.08% 54.49% 100.65% -75.21% 34.25% 57.38% -
  Horiz. % 212.84% 162.38% 105.11% 52.38% 211.29% 157.38% 100.00%
PBT 5,425 4,262 2,867 1,585 5,809 4,921 2,576 64.08%
  QoQ % 27.29% 48.66% 80.88% -72.71% 18.05% 91.03% -
  Horiz. % 210.60% 165.45% 111.30% 61.53% 225.50% 191.03% 100.00%
Tax -1,029 -840 -751 -476 -1,451 -1,304 -817 16.58%
  QoQ % -22.50% -11.85% -57.77% 67.20% -11.27% -59.61% -
  Horiz. % 125.95% 102.82% 91.92% 58.26% 177.60% 159.61% 100.00%
NP 4,396 3,422 2,116 1,109 4,358 3,617 1,759 83.85%
  QoQ % 28.46% 61.72% 90.80% -74.55% 20.49% 105.63% -
  Horiz. % 249.91% 194.54% 120.30% 63.05% 247.75% 205.63% 100.00%
NP to SH 4,396 3,422 2,116 1,109 4,358 3,617 1,759 83.85%
  QoQ % 28.46% 61.72% 90.80% -74.55% 20.49% 105.63% -
  Horiz. % 249.91% 194.54% 120.30% 63.05% 247.75% 205.63% 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 74,423 48,272 24,004 96,933 71,830 46,181 64.51%
  QoQ % 31.20% 54.17% 101.10% -75.24% 34.95% 55.54% -
  Horiz. % 211.43% 161.16% 104.53% 51.98% 209.90% 155.54% 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 % 3.82 % 2.60 % 1.38 % 5.50 % 4.61 % 2.22 % 95.60%
  QoQ % 59.42% 46.92% 88.41% -74.91% 19.31% 107.66% -
  Horiz. % 274.32% 172.07% 117.12% 62.16% 247.75% 207.66% 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 97.36 63.10 31.48 126.55 94.28 59.96 64.88%
  QoQ % 30.65% 54.29% 100.44% -75.12% 34.23% 57.24% -
  Horiz. % 212.14% 162.37% 105.24% 52.50% 211.06% 157.24% 100.00%
EPS 5.48 4.28 2.65 1.39 5.45 4.52 2.20 83.45%
  QoQ % 28.04% 61.51% 90.65% -74.50% 20.58% 105.45% -
  Horiz. % 249.09% 194.55% 120.45% 63.18% 247.73% 205.45% 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 9.49 6.14 3.06 12.34 9.19 5.84 65.24%
  QoQ % 30.98% 54.56% 100.65% -75.20% 34.28% 57.36% -
  Horiz. % 212.84% 162.50% 105.14% 52.40% 211.30% 157.36% 100.00%
EPS 0.54 0.42 0.26 0.14 0.53 0.44 0.21 87.37%
  QoQ % 28.57% 61.54% 85.71% -73.58% 20.45% 109.52% -
  Horiz. % 257.14% 200.00% 123.81% 66.67% 252.38% 209.52% 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 0.53 0.86 1.68 0.35 0.50 0.77 -25.96%
  QoQ % -7.55% -38.37% -48.81% 380.00% -30.00% -35.06% -
  Horiz. % 63.64% 68.83% 111.69% 218.18% 45.45% 64.94% 100.00%
P/EPS 11.31 12.15 20.38 38.13 8.08 10.40 20.91 -33.54%
  QoQ % -6.91% -40.38% -46.55% 371.91% -22.31% -50.26% -
  Horiz. % 54.09% 58.11% 97.47% 182.35% 38.64% 49.74% 100.00%
EY 8.84 8.23 4.91 2.62 12.37 9.62 4.78 50.50%
  QoQ % 7.41% 67.62% 87.40% -78.82% 28.59% 101.26% -
  Horiz. % 184.94% 172.18% 102.72% 54.81% 258.79% 201.26% 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 0.66 0.84 1.72 0.39 0.48 0.98 -38.65%
  QoQ % -28.79% -21.43% -51.16% 341.03% -18.75% -51.02% -
  Horiz. % 47.96% 67.35% 85.71% 175.51% 39.80% 48.98% 100.00%
P/EPS 10.95 14.95 20.00 38.85 9.00 9.96 26.59 -44.56%
  QoQ % -26.76% -25.25% -48.52% 331.67% -9.64% -62.54% -
  Horiz. % 41.18% 56.22% 75.22% 146.11% 33.85% 37.46% 100.00%
EY 9.13 6.69 5.00 2.57 11.11 10.04 3.76 80.37%
  QoQ % 36.47% 33.80% 94.55% -76.87% 10.66% 167.02% -
  Horiz. % 242.82% 177.93% 132.98% 68.35% 295.48% 267.02% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

133  700  552  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 DATAPRP 1.92-0.03 
 TANCO 0.095+0.005 
 SUPERMX 5.01-0.56 
 SAUDEE 0.22+0.025 
 KTG 0.220.00 
 MINDA 0.145-0.005 
 MAYBULK 0.76+0.035 
 CAREPLS 2.31-0.15 
 SEDANIA 0.295-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS