Highlights

[HEXTAR] QoQ Quarter Result on 2010-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     57.74%    YoY -     -4.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,844 27,506 23,687 24,254 23,887 21,899 20,931 15.08%
  QoQ % -6.04% 16.12% -2.34% 1.54% 9.08% 4.62% -
  Horiz. % 123.47% 131.41% 113.17% 115.88% 114.12% 104.62% 100.00%
PBT 888 2,345 1,115 1,461 995 1,592 795 7.65%
  QoQ % -62.13% 110.31% -23.68% 46.83% -37.50% 100.25% -
  Horiz. % 111.70% 294.97% 140.25% 183.77% 125.16% 200.25% 100.00%
Tax -148 -486 -345 -472 -368 -342 -294 -36.69%
  QoQ % 69.55% -40.87% 26.91% -28.26% -7.60% -16.33% -
  Horiz. % 50.34% 165.31% 117.35% 160.54% 125.17% 116.33% 100.00%
NP 740 1,859 770 989 627 1,250 501 29.67%
  QoQ % -60.19% 141.43% -22.14% 57.74% -49.84% 149.50% -
  Horiz. % 147.70% 371.06% 153.69% 197.41% 125.15% 249.50% 100.00%
NP to SH 740 1,859 770 989 627 1,250 501 29.67%
  QoQ % -60.19% 141.43% -22.14% 57.74% -49.84% 149.50% -
  Horiz. % 147.70% 371.06% 153.69% 197.41% 125.15% 249.50% 100.00%
Tax Rate 16.67 % 20.72 % 30.94 % 32.31 % 36.98 % 21.48 % 36.98 % -41.18%
  QoQ % -19.55% -33.03% -4.24% -12.63% 72.16% -41.91% -
  Horiz. % 45.08% 56.03% 83.67% 87.37% 100.00% 58.09% 100.00%
Total Cost 25,104 25,647 22,917 23,265 23,260 20,649 20,430 14.71%
  QoQ % -2.12% 11.91% -1.50% 0.02% 12.64% 1.07% -
  Horiz. % 122.88% 125.54% 112.17% 113.88% 113.85% 101.07% 100.00%
Net Worth 79,315 78,526 79,406 78,162 77,206 76,923 77,933 1.18%
  QoQ % 1.00% -1.11% 1.59% 1.24% 0.37% -1.30% -
  Horiz. % 101.77% 100.76% 101.89% 100.29% 99.07% 98.70% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 79,315 78,526 79,406 78,162 77,206 76,923 77,933 1.18%
  QoQ % 1.00% -1.11% 1.59% 1.24% 0.37% -1.30% -
  Horiz. % 101.77% 100.76% 101.89% 100.29% 99.07% 98.70% 100.00%
NOSH 80,116 80,129 80,208 79,758 79,594 80,128 79,523 0.50%
  QoQ % -0.02% -0.10% 0.56% 0.21% -0.67% 0.76% -
  Horiz. % 100.75% 100.76% 100.86% 100.29% 100.09% 100.76% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.86 % 6.76 % 3.25 % 4.08 % 2.62 % 5.71 % 2.39 % 12.70%
  QoQ % -57.69% 108.00% -20.34% 55.73% -54.12% 138.91% -
  Horiz. % 119.67% 282.85% 135.98% 170.71% 109.62% 238.91% 100.00%
ROE 0.93 % 2.37 % 0.97 % 1.27 % 0.81 % 1.63 % 0.64 % 28.26%
  QoQ % -60.76% 144.33% -23.62% 56.79% -50.31% 154.69% -
  Horiz. % 145.31% 370.31% 151.56% 198.44% 126.56% 254.69% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.26 34.33 29.53 30.41 30.01 27.33 26.32 14.52%
  QoQ % -6.03% 16.25% -2.89% 1.33% 9.81% 3.84% -
  Horiz. % 122.57% 130.43% 112.20% 115.54% 114.02% 103.84% 100.00%
EPS 0.93 2.32 0.96 1.24 0.78 1.56 0.63 29.62%
  QoQ % -59.91% 141.67% -22.58% 58.97% -50.00% 147.62% -
  Horiz. % 147.62% 368.25% 152.38% 196.83% 123.81% 247.62% 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 0.9900 0.9800 0.9900 0.9800 0.9700 0.9600 0.9800 0.68%
  QoQ % 1.02% -1.01% 1.02% 1.03% 1.04% -2.04% -
  Horiz. % 101.02% 100.00% 101.02% 100.00% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.15 3.35 2.89 2.96 2.91 2.67 2.55 15.11%
  QoQ % -5.97% 15.92% -2.36% 1.72% 8.99% 4.71% -
  Horiz. % 123.53% 131.37% 113.33% 116.08% 114.12% 104.71% 100.00%
EPS 0.09 0.23 0.09 0.12 0.08 0.15 0.06 31.00%
  QoQ % -60.87% 155.56% -25.00% 50.00% -46.67% 150.00% -
  Horiz. % 150.00% 383.33% 150.00% 200.00% 133.33% 250.00% 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 0.0966 0.0957 0.0968 0.0952 0.0941 0.0937 0.0950 1.12%
  QoQ % 0.94% -1.14% 1.68% 1.17% 0.43% -1.37% -
  Horiz. % 101.68% 100.74% 101.89% 100.21% 99.05% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4400 0.4700 0.4600 0.4800 0.4600 0.4600 0.6900 -
P/RPS 1.36 1.37 1.56 1.58 1.53 1.68 2.62 -35.39%
  QoQ % -0.73% -12.18% -1.27% 3.27% -8.93% -35.88% -
  Horiz. % 51.91% 52.29% 59.54% 60.31% 58.40% 64.12% 100.00%
P/EPS 47.64 20.26 47.92 38.71 58.39 29.49 109.52 -42.56%
  QoQ % 135.14% -57.72% 23.79% -33.70% 98.00% -73.07% -
  Horiz. % 43.50% 18.50% 43.75% 35.35% 53.31% 26.93% 100.00%
EY 2.10 4.94 2.09 2.58 1.71 3.39 0.91 74.54%
  QoQ % -57.49% 136.36% -18.99% 50.88% -49.56% 272.53% -
  Horiz. % 230.77% 542.86% 229.67% 283.52% 187.91% 372.53% 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 0.44 0.48 0.46 0.49 0.47 0.48 0.70 -26.60%
  QoQ % -8.33% 4.35% -6.12% 4.26% -2.08% -31.43% -
  Horiz. % 62.86% 68.57% 65.71% 70.00% 67.14% 68.57% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 0.4900 0.4500 0.5850 0.5900 0.4800 0.6000 0.4600 -
P/RPS 1.52 1.31 1.98 1.94 1.60 2.20 1.75 -8.96%
  QoQ % 16.03% -33.84% 2.06% 21.25% -27.27% 25.71% -
  Horiz. % 86.86% 74.86% 113.14% 110.86% 91.43% 125.71% 100.00%
P/EPS 53.05 19.40 60.94 47.58 60.93 38.46 73.02 -19.17%
  QoQ % 173.45% -68.17% 28.08% -21.91% 58.42% -47.33% -
  Horiz. % 72.65% 26.57% 83.46% 65.16% 83.44% 52.67% 100.00%
EY 1.89 5.16 1.64 2.10 1.64 2.60 1.37 23.90%
  QoQ % -63.37% 214.63% -21.90% 28.05% -36.92% 89.78% -
  Horiz. % 137.96% 376.64% 119.71% 153.28% 119.71% 189.78% 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 0.49 0.46 0.59 0.60 0.49 0.63 0.47 2.81%
  QoQ % 6.52% -22.03% -1.67% 22.45% -22.22% 34.04% -
  Horiz. % 104.26% 97.87% 125.53% 127.66% 104.26% 134.04% 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
 
 

339  418  603  1071 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.26+0.035 
 MAHSING 1.36+0.12 
 KTB 0.165+0.05 
 LUSTER-WA 0.165+0.035 
 XOX 0.1250.00 
 AT 0.095-0.005 
 MLAB 0.0350.00 
 PHB 0.03+0.01 
 SALCON-WB 0.15+0.02 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS