Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2012-03-31 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     90.80%    YoY -     20.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,977 102,037 77,845 50,388 25,113 101,291 75,447 -55.89%
  QoQ % -78.46% 31.08% 54.49% 100.65% -75.21% 34.25% -
  Horiz. % 29.13% 135.24% 103.18% 66.79% 33.29% 134.25% 100.00%
PBT 934 5,425 4,262 2,867 1,585 5,809 4,921 -66.81%
  QoQ % -82.78% 27.29% 48.66% 80.88% -72.71% 18.05% -
  Horiz. % 18.98% 110.24% 86.61% 58.26% 32.21% 118.05% 100.00%
Tax -202 -1,029 -840 -751 -476 -1,451 -1,304 -70.99%
  QoQ % 80.37% -22.50% -11.85% -57.77% 67.20% -11.27% -
  Horiz. % 15.49% 78.91% 64.42% 57.59% 36.50% 111.27% 100.00%
NP 732 4,396 3,422 2,116 1,109 4,358 3,617 -65.36%
  QoQ % -83.35% 28.46% 61.72% 90.80% -74.55% 20.49% -
  Horiz. % 20.24% 121.54% 94.61% 58.50% 30.66% 120.49% 100.00%
NP to SH 732 4,396 3,422 2,116 1,109 4,358 3,617 -65.36%
  QoQ % -83.35% 28.46% 61.72% 90.80% -74.55% 20.49% -
  Horiz. % 20.24% 121.54% 94.61% 58.50% 30.66% 120.49% 100.00%
Tax Rate 21.63 % 18.97 % 19.71 % 26.19 % 30.03 % 24.98 % 26.50 % -12.61%
  QoQ % 14.02% -3.75% -24.74% -12.79% 20.22% -5.74% -
  Horiz. % 81.62% 71.58% 74.38% 98.83% 113.32% 94.26% 100.00%
Total Cost 21,245 97,641 74,423 48,272 24,004 96,933 71,830 -55.44%
  QoQ % -78.24% 31.20% 54.17% 101.10% -75.24% 34.95% -
  Horiz. % 29.58% 135.93% 103.61% 67.20% 33.42% 134.95% 100.00%
Net Worth 91,249 72,197 89,547 81,446 80,582 79,236 78,421 10.58%
  QoQ % 26.39% -19.38% 9.95% 1.07% 1.70% 1.04% -
  Horiz. % 116.36% 92.06% 114.19% 103.86% 102.75% 101.04% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 91,249 72,197 89,547 81,446 80,582 79,236 78,421 10.58%
  QoQ % 26.39% -19.38% 9.95% 1.07% 1.70% 1.04% -
  Horiz. % 116.36% 92.06% 114.19% 103.86% 102.75% 101.04% 100.00%
NOSH 100,273 80,218 79,953 79,849 79,784 80,037 80,022 16.15%
  QoQ % 25.00% 0.33% 0.13% 0.08% -0.32% 0.02% -
  Horiz. % 125.31% 100.25% 99.91% 99.78% 99.70% 100.02% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.33 % 4.31 % 4.40 % 4.20 % 4.42 % 4.30 % 4.79 % -21.44%
  QoQ % -22.74% -2.05% 4.76% -4.98% 2.79% -10.23% -
  Horiz. % 69.52% 89.98% 91.86% 87.68% 92.28% 89.77% 100.00%
ROE 0.80 % 6.09 % 3.82 % 2.60 % 1.38 % 5.50 % 4.61 % -68.72%
  QoQ % -86.86% 59.42% 46.92% 88.41% -74.91% 19.31% -
  Horiz. % 17.35% 132.10% 82.86% 56.40% 29.93% 119.31% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.92 127.20 97.36 63.10 31.48 126.55 94.28 -62.02%
  QoQ % -82.77% 30.65% 54.29% 100.44% -75.12% 34.23% -
  Horiz. % 23.25% 134.92% 103.27% 66.93% 33.39% 134.23% 100.00%
EPS 0.73 5.48 4.28 2.65 1.39 5.45 4.52 -70.18%
  QoQ % -86.68% 28.04% 61.51% 90.65% -74.50% 20.58% -
  Horiz. % 16.15% 121.24% 94.69% 58.63% 30.75% 120.58% 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 0.9100 0.9000 1.1200 1.0200 1.0100 0.9900 0.9800 -4.80%
  QoQ % 1.11% -19.64% 9.80% 0.99% 2.02% 1.02% -
  Horiz. % 92.86% 91.84% 114.29% 104.08% 103.06% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.68 12.43 9.49 6.14 3.06 12.34 9.19 -55.86%
  QoQ % -78.44% 30.98% 54.56% 100.65% -75.20% 34.28% -
  Horiz. % 29.16% 135.26% 103.26% 66.81% 33.30% 134.28% 100.00%
EPS 0.09 0.54 0.42 0.26 0.14 0.53 0.44 -65.12%
  QoQ % -83.33% 28.57% 61.54% 85.71% -73.58% 20.45% -
  Horiz. % 20.45% 122.73% 95.45% 59.09% 31.82% 120.45% 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 0.1112 0.0880 0.1091 0.0992 0.0982 0.0966 0.0956 10.55%
  QoQ % 26.36% -19.34% 9.98% 1.02% 1.66% 1.05% -
  Horiz. % 116.32% 92.05% 114.12% 103.77% 102.72% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.6200 0.6200 0.5200 0.5400 0.5300 0.4400 0.4700 -
P/RPS 2.83 0.49 0.53 0.86 1.68 0.35 0.50 215.93%
  QoQ % 477.55% -7.55% -38.37% -48.81% 380.00% -30.00% -
  Horiz. % 566.00% 98.00% 106.00% 172.00% 336.00% 70.00% 100.00%
P/EPS 84.93 11.31 12.15 20.38 38.13 8.08 10.40 302.95%
  QoQ % 650.93% -6.91% -40.38% -46.55% 371.91% -22.31% -
  Horiz. % 816.63% 108.75% 116.83% 195.96% 366.63% 77.69% 100.00%
EY 1.18 8.84 8.23 4.91 2.62 12.37 9.62 -75.16%
  QoQ % -86.65% 7.41% 67.62% 87.40% -78.82% 28.59% -
  Horiz. % 12.27% 91.89% 85.55% 51.04% 27.23% 128.59% 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 0.68 0.69 0.46 0.53 0.52 0.44 0.48 26.00%
  QoQ % -1.45% 50.00% -13.21% 1.92% 18.18% -8.33% -
  Horiz. % 141.67% 143.75% 95.83% 110.42% 108.33% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.6000 0.6000 0.6400 0.5300 0.5400 0.4900 0.4500 -
P/RPS 2.74 0.47 0.66 0.84 1.72 0.39 0.48 217.72%
  QoQ % 482.98% -28.79% -21.43% -51.16% 341.03% -18.75% -
  Horiz. % 570.83% 97.92% 137.50% 175.00% 358.33% 81.25% 100.00%
P/EPS 82.19 10.95 14.95 20.00 38.85 9.00 9.96 305.75%
  QoQ % 650.59% -26.76% -25.25% -48.52% 331.67% -9.64% -
  Horiz. % 825.20% 109.94% 150.10% 200.80% 390.06% 90.36% 100.00%
EY 1.22 9.13 6.69 5.00 2.57 11.11 10.04 -75.31%
  QoQ % -86.64% 36.47% 33.80% 94.55% -76.87% 10.66% -
  Horiz. % 12.15% 90.94% 66.63% 49.80% 25.60% 110.66% 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 0.66 0.67 0.57 0.52 0.53 0.49 0.46 27.07%
  QoQ % -1.49% 17.54% 9.62% -1.89% 8.16% 6.52% -
  Horiz. % 143.48% 145.65% 123.91% 113.04% 115.22% 106.52% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS