Highlights

[HEXTAR] QoQ 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 -     -9.20%    YoY -     30.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 24,192 27,457 25,275 25,113 25,844 27,506 -13.84%
  QoQ % -9.16% -11.89% 8.63% 0.65% -2.83% -6.04% -
  Horiz. % 79.90% 87.95% 99.82% 91.89% 91.30% 93.96% 100.00%
PBT 934 1,163 1,395 1,282 1,585 888 2,345 -45.71%
  QoQ % -19.69% -16.63% 8.81% -19.12% 78.49% -62.13% -
  Horiz. % 39.83% 49.59% 59.49% 54.67% 67.59% 37.87% 100.00%
Tax -202 -189 -89 -275 -476 -148 -486 -44.16%
  QoQ % -6.88% -112.36% 67.64% 42.23% -221.62% 69.55% -
  Horiz. % 41.56% 38.89% 18.31% 56.58% 97.94% 30.45% 100.00%
NP 732 974 1,306 1,007 1,109 740 1,859 -46.13%
  QoQ % -24.85% -25.42% 29.69% -9.20% 49.86% -60.19% -
  Horiz. % 39.38% 52.39% 70.25% 54.17% 59.66% 39.81% 100.00%
NP to SH 732 974 1,306 1,007 1,109 740 1,859 -46.13%
  QoQ % -24.85% -25.42% 29.69% -9.20% 49.86% -60.19% -
  Horiz. % 39.38% 52.39% 70.25% 54.17% 59.66% 39.81% 100.00%
Tax Rate 21.63 % 16.25 % 6.38 % 21.45 % 30.03 % 16.67 % 20.72 % 2.89%
  QoQ % 33.11% 154.70% -70.26% -28.57% 80.14% -19.55% -
  Horiz. % 104.39% 78.43% 30.79% 103.52% 144.93% 80.45% 100.00%
Total Cost 21,245 23,218 26,151 24,268 24,004 25,104 25,647 -11.75%
  QoQ % -8.50% -11.22% 7.76% 1.10% -4.38% -2.12% -
  Horiz. % 82.84% 90.53% 101.97% 94.62% 93.59% 97.88% 100.00%
Net Worth 91,249 73,049 89,737 81,519 80,582 79,315 78,526 10.48%
  QoQ % 24.91% -18.60% 10.08% 1.16% 1.60% 1.00% -
  Horiz. % 116.20% 93.03% 114.28% 103.81% 102.62% 101.00% 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 73,049 89,737 81,519 80,582 79,315 78,526 10.48%
  QoQ % 24.91% -18.60% 10.08% 1.16% 1.60% 1.00% -
  Horiz. % 116.20% 93.03% 114.28% 103.81% 102.62% 101.00% 100.00%
NOSH 100,273 81,166 80,122 79,920 79,784 80,116 80,129 16.05%
  QoQ % 23.54% 1.30% 0.25% 0.17% -0.41% -0.02% -
  Horiz. % 125.14% 101.29% 99.99% 99.74% 99.57% 99.98% 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 % 4.03 % 4.76 % 3.98 % 4.42 % 2.86 % 6.76 % -37.49%
  QoQ % -17.37% -15.34% 19.60% -9.95% 54.55% -57.69% -
  Horiz. % 49.26% 59.62% 70.41% 58.88% 65.38% 42.31% 100.00%
ROE 0.80 % 1.33 % 1.46 % 1.24 % 1.38 % 0.93 % 2.37 % -51.36%
  QoQ % -39.85% -8.90% 17.74% -10.14% 48.39% -60.76% -
  Horiz. % 33.76% 56.12% 61.60% 52.32% 58.23% 39.24% 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 29.81 34.27 31.63 31.48 32.26 34.33 -25.75%
  QoQ % -26.47% -13.01% 8.35% 0.48% -2.42% -6.03% -
  Horiz. % 63.85% 86.83% 99.83% 92.14% 91.70% 93.97% 100.00%
EPS 0.73 1.20 1.63 1.26 1.39 0.93 2.32 -53.58%
  QoQ % -39.17% -26.38% 29.37% -9.35% 49.46% -59.91% -
  Horiz. % 31.47% 51.72% 70.26% 54.31% 59.91% 40.09% 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 2.95 3.35 3.08 3.06 3.15 3.35 -13.76%
  QoQ % -9.15% -11.94% 8.77% 0.65% -2.86% -5.97% -
  Horiz. % 80.00% 88.06% 100.00% 91.94% 91.34% 94.03% 100.00%
EPS 0.09 0.12 0.16 0.12 0.14 0.09 0.23 -46.35%
  QoQ % -25.00% -25.00% 33.33% -14.29% 55.56% -60.87% -
  Horiz. % 39.13% 52.17% 69.57% 52.17% 60.87% 39.13% 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 0.0890 0.1093 0.0993 0.0982 0.0966 0.0957 10.48%
  QoQ % 24.94% -18.57% 10.07% 1.12% 1.66% 0.94% -
  Horiz. % 116.20% 93.00% 114.21% 103.76% 102.61% 100.94% 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 2.08 1.52 1.71 1.68 1.36 1.37 61.84%
  QoQ % 36.06% 36.84% -11.11% 1.79% 23.53% -0.73% -
  Horiz. % 206.57% 151.82% 110.95% 124.82% 122.63% 99.27% 100.00%
P/EPS 84.93 51.67 31.90 42.86 38.13 47.64 20.26 158.86%
  QoQ % 64.37% 61.97% -25.57% 12.40% -19.96% 135.14% -
  Horiz. % 419.20% 255.03% 157.45% 211.55% 188.20% 235.14% 100.00%
EY 1.18 1.94 3.13 2.33 2.62 2.10 4.94 -61.33%
  QoQ % -39.18% -38.02% 34.33% -11.07% 24.76% -57.49% -
  Horiz. % 23.89% 39.27% 63.36% 47.17% 53.04% 42.51% 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 2.01 1.87 1.68 1.72 1.52 1.31 63.19%
  QoQ % 36.32% 7.49% 11.31% -2.33% 13.16% 16.03% -
  Horiz. % 209.16% 153.44% 142.75% 128.24% 131.30% 116.03% 100.00%
P/EPS 82.19 50.00 39.26 42.06 38.85 53.05 19.40 160.68%
  QoQ % 64.38% 27.36% -6.66% 8.26% -26.77% 173.45% -
  Horiz. % 423.66% 257.73% 202.37% 216.80% 200.26% 273.45% 100.00%
EY 1.22 2.00 2.55 2.38 2.57 1.89 5.16 -61.60%
  QoQ % -39.00% -21.57% 7.14% -7.39% 35.98% -63.37% -
  Horiz. % 23.64% 38.76% 49.42% 46.12% 49.81% 36.63% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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