Highlights

[HEXTAR] QoQ 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 -     141.43%    YoY -     48.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 25,275 25,113 25,844 27,506 23,687 24,254 23,887 3.83%
  QoQ % 0.65% -2.83% -6.04% 16.12% -2.34% 1.54% -
  Horiz. % 105.81% 105.13% 108.19% 115.15% 99.16% 101.54% 100.00%
PBT 1,282 1,585 888 2,345 1,115 1,461 995 18.39%
  QoQ % -19.12% 78.49% -62.13% 110.31% -23.68% 46.83% -
  Horiz. % 128.84% 159.30% 89.25% 235.68% 112.06% 146.83% 100.00%
Tax -275 -476 -148 -486 -345 -472 -368 -17.64%
  QoQ % 42.23% -221.62% 69.55% -40.87% 26.91% -28.26% -
  Horiz. % 74.73% 129.35% 40.22% 132.07% 93.75% 128.26% 100.00%
NP 1,007 1,109 740 1,859 770 989 627 37.10%
  QoQ % -9.20% 49.86% -60.19% 141.43% -22.14% 57.74% -
  Horiz. % 160.61% 176.87% 118.02% 296.49% 122.81% 157.74% 100.00%
NP to SH 1,007 1,109 740 1,859 770 989 627 37.10%
  QoQ % -9.20% 49.86% -60.19% 141.43% -22.14% 57.74% -
  Horiz. % 160.61% 176.87% 118.02% 296.49% 122.81% 157.74% 100.00%
Tax Rate 21.45 % 30.03 % 16.67 % 20.72 % 30.94 % 32.31 % 36.98 % -30.43%
  QoQ % -28.57% 80.14% -19.55% -33.03% -4.24% -12.63% -
  Horiz. % 58.00% 81.21% 45.08% 56.03% 83.67% 87.37% 100.00%
Total Cost 24,268 24,004 25,104 25,647 22,917 23,265 23,260 2.87%
  QoQ % 1.10% -4.38% -2.12% 11.91% -1.50% 0.02% -
  Horiz. % 104.33% 103.20% 107.93% 110.26% 98.53% 100.02% 100.00%
Net Worth 81,519 80,582 79,315 78,526 79,406 78,162 77,206 3.69%
  QoQ % 1.16% 1.60% 1.00% -1.11% 1.59% 1.24% -
  Horiz. % 105.59% 104.37% 102.73% 101.71% 102.85% 101.24% 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 81,519 80,582 79,315 78,526 79,406 78,162 77,206 3.69%
  QoQ % 1.16% 1.60% 1.00% -1.11% 1.59% 1.24% -
  Horiz. % 105.59% 104.37% 102.73% 101.71% 102.85% 101.24% 100.00%
NOSH 79,920 79,784 80,116 80,129 80,208 79,758 79,594 0.27%
  QoQ % 0.17% -0.41% -0.02% -0.10% 0.56% 0.21% -
  Horiz. % 100.41% 100.24% 100.66% 100.67% 100.77% 100.21% 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 3.98 % 4.42 % 2.86 % 6.76 % 3.25 % 4.08 % 2.62 % 32.11%
  QoQ % -9.95% 54.55% -57.69% 108.00% -20.34% 55.73% -
  Horiz. % 151.91% 168.70% 109.16% 258.02% 124.05% 155.73% 100.00%
ROE 1.24 % 1.38 % 0.93 % 2.37 % 0.97 % 1.27 % 0.81 % 32.79%
  QoQ % -10.14% 48.39% -60.76% 144.33% -23.62% 56.79% -
  Horiz. % 153.09% 170.37% 114.81% 292.59% 119.75% 156.79% 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 31.63 31.48 32.26 34.33 29.53 30.41 30.01 3.56%
  QoQ % 0.48% -2.42% -6.03% 16.25% -2.89% 1.33% -
  Horiz. % 105.40% 104.90% 107.50% 114.40% 98.40% 101.33% 100.00%
EPS 1.26 1.39 0.93 2.32 0.96 1.24 0.78 37.63%
  QoQ % -9.35% 49.46% -59.91% 141.67% -22.58% 58.97% -
  Horiz. % 161.54% 178.21% 119.23% 297.44% 123.08% 158.97% 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 - 1,313,087
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.92 1.91 1.97 2.09 1.80 1.85 1.82 3.63%
  QoQ % 0.52% -3.05% -5.74% 16.11% -2.70% 1.65% -
  Horiz. % 105.49% 104.95% 108.24% 114.84% 98.90% 101.65% 100.00%
EPS 0.08 0.08 0.06 0.14 0.06 0.08 0.05 36.76%
  QoQ % 0.00% 33.33% -57.14% 133.33% -25.00% 60.00% -
  Horiz. % 160.00% 160.00% 120.00% 280.00% 120.00% 160.00% 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 0.0621 0.0614 0.0604 0.0598 0.0605 0.0595 0.0588 3.70%
  QoQ % 1.14% 1.66% 1.00% -1.16% 1.68% 1.19% -
  Horiz. % 105.61% 104.42% 102.72% 101.70% 102.89% 101.19% 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 1.71 1.68 1.36 1.37 1.56 1.58 1.53 7.69%
  QoQ % 1.79% 23.53% -0.73% -12.18% -1.27% 3.27% -
  Horiz. % 111.76% 109.80% 88.89% 89.54% 101.96% 103.27% 100.00%
P/EPS 42.86 38.13 47.64 20.26 47.92 38.71 58.39 -18.61%
  QoQ % 12.40% -19.96% 135.14% -57.72% 23.79% -33.70% -
  Horiz. % 73.40% 65.30% 81.59% 34.70% 82.07% 66.30% 100.00%
EY 2.33 2.62 2.10 4.94 2.09 2.58 1.71 22.88%
  QoQ % -11.07% 24.76% -57.49% 136.36% -18.99% 50.88% -
  Horiz. % 136.26% 153.22% 122.81% 288.89% 122.22% 150.88% 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 1.68 1.72 1.52 1.31 1.98 1.94 1.60 3.30%
  QoQ % -2.33% 13.16% 16.03% -33.84% 2.06% 21.25% -
  Horiz. % 105.00% 107.50% 95.00% 81.88% 123.75% 121.25% 100.00%
P/EPS 42.06 38.85 53.05 19.40 60.94 47.58 60.93 -21.88%
  QoQ % 8.26% -26.77% 173.45% -68.17% 28.08% -21.91% -
  Horiz. % 69.03% 63.76% 87.07% 31.84% 100.02% 78.09% 100.00%
EY 2.38 2.57 1.89 5.16 1.64 2.10 1.64 28.15%
  QoQ % -7.39% 35.98% -63.37% 214.63% -21.90% 28.05% -
  Horiz. % 145.12% 156.71% 115.24% 314.63% 100.00% 128.05% 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 0.52 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS