Highlights

[HEXTAR] QoQ TTM Result on 2014-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -4.50%    YoY -     -15.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 76,776 99,757 94,538 96,389 95,352 97,205 96,378 -14.08%
  QoQ % -23.04% 5.52% -1.92% 1.09% -1.91% 0.86% -
  Horiz. % 79.66% 103.51% 98.09% 100.01% 98.94% 100.86% 100.00%
PBT 2,704 3,227 3,080 4,134 4,276 4,597 4,781 -31.63%
  QoQ % -16.21% 4.77% -25.50% -3.32% -6.98% -3.85% -
  Horiz. % 56.56% 67.50% 64.42% 86.47% 89.44% 96.15% 100.00%
Tax -897 -1,036 -961 -1,269 -1,276 -1,368 -1,268 -20.62%
  QoQ % 13.42% -7.80% 24.27% 0.55% 6.73% -7.89% -
  Horiz. % 70.74% 81.70% 75.79% 100.08% 100.63% 107.89% 100.00%
NP 1,807 2,191 2,119 2,865 3,000 3,229 3,513 -35.83%
  QoQ % -17.53% 3.40% -26.04% -4.50% -7.09% -8.08% -
  Horiz. % 51.44% 62.37% 60.32% 81.55% 85.40% 91.92% 100.00%
NP to SH 1,807 2,191 2,119 2,865 3,000 3,229 3,513 -35.83%
  QoQ % -17.53% 3.40% -26.04% -4.50% -7.09% -8.08% -
  Horiz. % 51.44% 62.37% 60.32% 81.55% 85.40% 91.92% 100.00%
Tax Rate 33.17 % 32.10 % 31.20 % 30.70 % 29.84 % 29.76 % 26.52 % 16.10%
  QoQ % 3.33% 2.88% 1.63% 2.88% 0.27% 12.22% -
  Horiz. % 125.08% 121.04% 117.65% 115.76% 112.52% 112.22% 100.00%
Total Cost 74,969 97,566 92,419 93,524 92,352 93,976 92,865 -13.31%
  QoQ % -23.16% 5.57% -1.18% 1.27% -1.73% 1.20% -
  Horiz. % 80.73% 105.06% 99.52% 100.71% 99.45% 101.20% 100.00%
Net Worth 0 95,510 89,999 89,709 91,957 90,595 90,666 -
  QoQ % 0.00% 6.12% 0.32% -2.44% 1.50% -0.08% -
  Horiz. % 0.00% 105.34% 99.27% 98.95% 101.42% 99.92% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 0 95,510 89,999 89,709 91,957 90,595 90,666 -
  QoQ % 0.00% 6.12% 0.32% -2.44% 1.50% -0.08% -
  Horiz. % 0.00% 105.34% 99.27% 98.95% 101.42% 99.92% 100.00%
NOSH 105,753 106,122 99,999 99,677 101,052 99,555 99,633 4.06%
  QoQ % -0.35% 6.12% 0.32% -1.36% 1.50% -0.08% -
  Horiz. % 106.14% 106.51% 100.37% 100.04% 101.42% 99.92% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.35 % 2.20 % 2.24 % 2.97 % 3.15 % 3.32 % 3.65 % -25.46%
  QoQ % 6.82% -1.79% -24.58% -5.71% -5.12% -9.04% -
  Horiz. % 64.38% 60.27% 61.37% 81.37% 86.30% 90.96% 100.00%
ROE - % 2.29 % 2.35 % 3.19 % 3.26 % 3.56 % 3.87 % -
  QoQ % 0.00% -2.55% -26.33% -2.15% -8.43% -8.01% -
  Horiz. % 0.00% 59.17% 60.72% 82.43% 84.24% 91.99% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 72.60 94.00 94.54 96.70 94.36 97.64 96.73 -17.43%
  QoQ % -22.77% -0.57% -2.23% 2.48% -3.36% 0.94% -
  Horiz. % 75.05% 97.18% 97.74% 99.97% 97.55% 100.94% 100.00%
EPS 1.71 2.06 2.12 2.87 2.97 3.24 3.53 -38.35%
  QoQ % -16.99% -2.83% -26.13% -3.37% -8.33% -8.22% -
  Horiz. % 48.44% 58.36% 60.06% 81.30% 84.14% 91.78% 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 0.0000 0.9000 0.9000 0.9000 0.9100 0.9100 0.9100 -
  QoQ % 0.00% 0.00% 0.00% -1.10% 0.00% 0.00% -
  Horiz. % 0.00% 98.90% 98.90% 98.90% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.36 12.16 11.52 11.75 11.62 11.84 11.74 -14.03%
  QoQ % -23.03% 5.56% -1.96% 1.12% -1.86% 0.85% -
  Horiz. % 79.73% 103.58% 98.13% 100.09% 98.98% 100.85% 100.00%
EPS 0.22 0.27 0.26 0.35 0.37 0.39 0.43 -36.06%
  QoQ % -18.52% 3.85% -25.71% -5.41% -5.13% -9.30% -
  Horiz. % 51.16% 62.79% 60.47% 81.40% 86.05% 90.70% 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 0.0000 0.1164 0.1097 0.1093 0.1121 0.1104 0.1105 -
  QoQ % 0.00% 6.11% 0.37% -2.50% 1.54% -0.09% -
  Horiz. % 0.00% 105.34% 99.28% 98.91% 101.45% 99.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.6500 0.7400 0.7950 0.9100 0.8550 0.6550 0.6300 -
P/RPS 0.90 0.79 0.84 0.94 0.91 0.67 0.65 24.25%
  QoQ % 13.92% -5.95% -10.64% 3.30% 35.82% 3.08% -
  Horiz. % 138.46% 121.54% 129.23% 144.62% 140.00% 103.08% 100.00%
P/EPS 38.04 35.84 37.52 31.66 28.80 20.19 17.87 65.56%
  QoQ % 6.14% -4.48% 18.51% 9.93% 42.64% 12.98% -
  Horiz. % 212.87% 200.56% 209.96% 177.17% 161.16% 112.98% 100.00%
EY 2.63 2.79 2.67 3.16 3.47 4.95 5.60 -39.61%
  QoQ % -5.73% 4.49% -15.51% -8.93% -29.90% -11.61% -
  Horiz. % 46.96% 49.82% 47.68% 56.43% 61.96% 88.39% 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 0.00 0.82 0.88 1.01 0.94 0.72 0.69 -
  QoQ % 0.00% -6.82% -12.87% 7.45% 30.56% 4.35% -
  Horiz. % 0.00% 118.84% 127.54% 146.38% 136.23% 104.35% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.5650 0.6900 0.7500 0.8050 0.8350 0.7350 0.6250 -
P/RPS 0.78 0.73 0.79 0.83 0.88 0.75 0.65 12.94%
  QoQ % 6.85% -7.59% -4.82% -5.68% 17.33% 15.38% -
  Horiz. % 120.00% 112.31% 121.54% 127.69% 135.38% 115.38% 100.00%
P/EPS 33.07 33.42 35.39 28.01 28.13 22.66 17.73 51.58%
  QoQ % -1.05% -5.57% 26.35% -0.43% 24.14% 27.81% -
  Horiz. % 186.52% 188.49% 199.61% 157.98% 158.66% 127.81% 100.00%
EY 3.02 2.99 2.83 3.57 3.56 4.41 5.64 -34.08%
  QoQ % 1.00% 5.65% -20.73% 0.28% -19.27% -21.81% -
  Horiz. % 53.55% 53.01% 50.18% 63.30% 63.12% 78.19% 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 0.00 0.77 0.83 0.89 0.92 0.81 0.69 -
  QoQ % 0.00% -7.23% -6.74% -3.26% 13.58% 17.39% -
  Horiz. % 0.00% 111.59% 120.29% 128.99% 133.33% 117.39% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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