Highlights

[HEXTAR] QoQ Quarter Result on 2011-09-30 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -60.19%    YoY -     18.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 27,457 25,275 25,113 25,844 27,506 23,687 24,254 8.63%
  QoQ % 8.63% 0.65% -2.83% -6.04% 16.12% -2.34% -
  Horiz. % 113.21% 104.21% 103.54% 106.56% 113.41% 97.66% 100.00%
PBT 1,395 1,282 1,585 888 2,345 1,115 1,461 -3.04%
  QoQ % 8.81% -19.12% 78.49% -62.13% 110.31% -23.68% -
  Horiz. % 95.48% 87.75% 108.49% 60.78% 160.51% 76.32% 100.00%
Tax -89 -275 -476 -148 -486 -345 -472 -67.15%
  QoQ % 67.64% 42.23% -221.62% 69.55% -40.87% 26.91% -
  Horiz. % 18.86% 58.26% 100.85% 31.36% 102.97% 73.09% 100.00%
NP 1,306 1,007 1,109 740 1,859 770 989 20.38%
  QoQ % 29.69% -9.20% 49.86% -60.19% 141.43% -22.14% -
  Horiz. % 132.05% 101.82% 112.13% 74.82% 187.97% 77.86% 100.00%
NP to SH 1,306 1,007 1,109 740 1,859 770 989 20.38%
  QoQ % 29.69% -9.20% 49.86% -60.19% 141.43% -22.14% -
  Horiz. % 132.05% 101.82% 112.13% 74.82% 187.97% 77.86% 100.00%
Tax Rate 6.38 % 21.45 % 30.03 % 16.67 % 20.72 % 30.94 % 32.31 % -66.12%
  QoQ % -70.26% -28.57% 80.14% -19.55% -33.03% -4.24% -
  Horiz. % 19.75% 66.39% 92.94% 51.59% 64.13% 95.76% 100.00%
Total Cost 26,151 24,268 24,004 25,104 25,647 22,917 23,265 8.12%
  QoQ % 7.76% 1.10% -4.38% -2.12% 11.91% -1.50% -
  Horiz. % 112.40% 104.31% 103.18% 107.90% 110.24% 98.50% 100.00%
Net Worth 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
  QoQ % 10.08% 1.16% 1.60% 1.00% -1.11% 1.59% -
  Horiz. % 114.81% 104.29% 103.09% 101.47% 100.47% 101.59% 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 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
  QoQ % 10.08% 1.16% 1.60% 1.00% -1.11% 1.59% -
  Horiz. % 114.81% 104.29% 103.09% 101.47% 100.47% 101.59% 100.00%
NOSH 80,122 79,920 79,784 80,116 80,129 80,208 79,758 0.30%
  QoQ % 0.25% 0.17% -0.41% -0.02% -0.10% 0.56% -
  Horiz. % 100.46% 100.20% 100.03% 100.45% 100.47% 100.56% 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 4.76 % 3.98 % 4.42 % 2.86 % 6.76 % 3.25 % 4.08 % 10.83%
  QoQ % 19.60% -9.95% 54.55% -57.69% 108.00% -20.34% -
  Horiz. % 116.67% 97.55% 108.33% 70.10% 165.69% 79.66% 100.00%
ROE 1.46 % 1.24 % 1.38 % 0.93 % 2.37 % 0.97 % 1.27 % 9.75%
  QoQ % 17.74% -10.14% 48.39% -60.76% 144.33% -23.62% -
  Horiz. % 114.96% 97.64% 108.66% 73.23% 186.61% 76.38% 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 34.27 31.63 31.48 32.26 34.33 29.53 30.41 8.30%
  QoQ % 8.35% 0.48% -2.42% -6.03% 16.25% -2.89% -
  Horiz. % 112.69% 104.01% 103.52% 106.08% 112.89% 97.11% 100.00%
EPS 1.63 1.26 1.39 0.93 2.32 0.96 1.24 20.02%
  QoQ % 29.37% -9.35% 49.46% -59.91% 141.67% -22.58% -
  Horiz. % 131.45% 101.61% 112.10% 75.00% 187.10% 77.42% 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 - 1,313,087
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.09 1.92 1.91 1.97 2.09 1.80 1.85 8.48%
  QoQ % 8.85% 0.52% -3.05% -5.74% 16.11% -2.70% -
  Horiz. % 112.97% 103.78% 103.24% 106.49% 112.97% 97.30% 100.00%
EPS 0.10 0.08 0.08 0.06 0.14 0.06 0.08 16.06%
  QoQ % 25.00% 0.00% 33.33% -57.14% 133.33% -25.00% -
  Horiz. % 125.00% 100.00% 100.00% 75.00% 175.00% 75.00% 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 0.0683 0.0621 0.0614 0.0604 0.0598 0.0605 0.0595 9.64%
  QoQ % 9.98% 1.14% 1.66% 1.00% -1.16% 1.68% -
  Horiz. % 114.79% 104.37% 103.19% 101.51% 100.50% 101.68% 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 1.52 1.71 1.68 1.36 1.37 1.56 1.58 -2.55%
  QoQ % -11.11% 1.79% 23.53% -0.73% -12.18% -1.27% -
  Horiz. % 96.20% 108.23% 106.33% 86.08% 86.71% 98.73% 100.00%
P/EPS 31.90 42.86 38.13 47.64 20.26 47.92 38.71 -12.11%
  QoQ % -25.57% 12.40% -19.96% 135.14% -57.72% 23.79% -
  Horiz. % 82.41% 110.72% 98.50% 123.07% 52.34% 123.79% 100.00%
EY 3.13 2.33 2.62 2.10 4.94 2.09 2.58 13.76%
  QoQ % 34.33% -11.07% 24.76% -57.49% 136.36% -18.99% -
  Horiz. % 121.32% 90.31% 101.55% 81.40% 191.47% 81.01% 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 1.87 1.68 1.72 1.52 1.31 1.98 1.94 -2.42%
  QoQ % 11.31% -2.33% 13.16% 16.03% -33.84% 2.06% -
  Horiz. % 96.39% 86.60% 88.66% 78.35% 67.53% 102.06% 100.00%
P/EPS 39.26 42.06 38.85 53.05 19.40 60.94 47.58 -12.04%
  QoQ % -6.66% 8.26% -26.77% 173.45% -68.17% 28.08% -
  Horiz. % 82.51% 88.40% 81.65% 111.50% 40.77% 128.08% 100.00%
EY 2.55 2.38 2.57 1.89 5.16 1.64 2.10 13.83%
  QoQ % 7.14% -7.39% 35.98% -63.37% 214.63% -21.90% -
  Horiz. % 121.43% 113.33% 122.38% 90.00% 245.71% 78.10% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS