Highlights

[HEXTAR] QoQ TTM 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 -     -1.41%    YoY -     -49.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,291 99,334 93,727 90,970 89,660 89,118 93,343 5.59%
  QoQ % 1.97% 5.98% 3.03% 1.46% 0.61% -4.53% -
  Horiz. % 108.51% 106.42% 100.41% 97.46% 96.05% 95.47% 100.00%
PBT 5,809 5,916 5,163 4,843 4,781 5,250 6,713 -9.18%
  QoQ % -1.81% 14.58% 6.61% 1.30% -8.93% -21.79% -
  Horiz. % 86.53% 88.13% 76.91% 72.14% 71.22% 78.21% 100.00%
Tax -1,451 -1,671 -1,527 -1,476 -1,366 -1,228 -1,322 6.40%
  QoQ % 13.17% -9.43% -3.46% -8.05% -11.24% 7.11% -
  Horiz. % 109.76% 126.40% 115.51% 111.65% 103.33% 92.89% 100.00%
NP 4,358 4,245 3,636 3,367 3,415 4,022 5,391 -13.21%
  QoQ % 2.66% 16.75% 7.99% -1.41% -15.09% -25.39% -
  Horiz. % 80.84% 78.74% 67.45% 62.46% 63.35% 74.61% 100.00%
NP to SH 4,358 4,245 3,636 3,367 3,415 4,022 5,391 -13.21%
  QoQ % 2.66% 16.75% 7.99% -1.41% -15.09% -25.39% -
  Horiz. % 80.84% 78.74% 67.45% 62.46% 63.35% 74.61% 100.00%
Tax Rate 24.98 % 28.25 % 29.58 % 30.48 % 28.57 % 23.39 % 19.69 % 17.17%
  QoQ % -11.58% -4.50% -2.95% 6.69% 22.15% 18.79% -
  Horiz. % 126.87% 143.47% 150.23% 154.80% 145.10% 118.79% 100.00%
Total Cost 96,933 95,089 90,091 87,603 86,245 85,096 87,952 6.69%
  QoQ % 1.94% 5.55% 2.84% 1.57% 1.35% -3.25% -
  Horiz. % 110.21% 108.11% 102.43% 99.60% 98.06% 96.75% 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 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
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 4.30 % 4.27 % 3.88 % 3.70 % 3.81 % 4.51 % 5.78 % -17.88%
  QoQ % 0.70% 10.05% 4.86% -2.89% -15.52% -21.97% -
  Horiz. % 74.39% 73.88% 67.13% 64.01% 65.92% 78.03% 100.00%
ROE 5.49 % 5.41 % 4.58 % 4.31 % 4.42 % 5.23 % 6.92 % -14.29%
  QoQ % 1.48% 18.12% 6.26% -2.49% -15.49% -24.42% -
  Horiz. % 79.34% 78.18% 66.18% 62.28% 63.87% 75.58% 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 126.43 123.97 116.85 114.06 112.65 111.22 117.38 5.07%
  QoQ % 1.98% 6.09% 2.45% 1.25% 1.29% -5.25% -
  Horiz. % 107.71% 105.61% 99.55% 97.17% 95.97% 94.75% 100.00%
EPS 5.44 5.30 4.53 4.22 4.29 5.02 6.78 -13.64%
  QoQ % 2.64% 17.00% 7.35% -1.63% -14.54% -25.96% -
  Horiz. % 80.24% 78.17% 66.81% 62.24% 63.27% 74.04% 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 12.34 12.10 11.42 11.08 10.93 10.86 11.37 5.60%
  QoQ % 1.98% 5.95% 3.07% 1.37% 0.64% -4.49% -
  Horiz. % 108.53% 106.42% 100.44% 97.45% 96.13% 95.51% 100.00%
EPS 0.53 0.52 0.44 0.41 0.42 0.49 0.66 -13.59%
  QoQ % 1.92% 18.18% 7.32% -2.38% -14.29% -25.76% -
  Horiz. % 80.30% 78.79% 66.67% 62.12% 63.64% 74.24% 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 0.35 0.38 0.39 0.42 0.41 0.41 0.59 -29.38%
  QoQ % -7.89% -2.56% -7.14% 2.44% 0.00% -30.51% -
  Horiz. % 59.32% 64.41% 66.10% 71.19% 69.49% 69.49% 100.00%
P/EPS 8.09 8.87 10.15 11.37 10.72 9.16 10.18 -14.19%
  QoQ % -8.79% -12.61% -10.73% 6.06% 17.03% -10.02% -
  Horiz. % 79.47% 87.13% 99.71% 111.69% 105.30% 89.98% 100.00%
EY 12.36 11.27 9.85 8.79 9.33 10.91 9.82 16.56%
  QoQ % 9.67% 14.42% 12.06% -5.79% -14.48% 11.10% -
  Horiz. % 125.87% 114.77% 100.31% 89.51% 95.01% 111.10% 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 0.44 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 0.39 0.36 0.50 0.52 0.43 0.54 0.39 -
  QoQ % 8.33% -28.00% -3.85% 20.93% -20.37% 38.46% -
  Horiz. % 100.00% 92.31% 128.21% 133.33% 110.26% 138.46% 100.00%
P/EPS 9.01 8.49 12.90 13.98 11.19 11.95 6.79 20.73%
  QoQ % 6.12% -34.19% -7.73% 24.93% -6.36% 75.99% -
  Horiz. % 132.70% 125.04% 189.99% 205.89% 164.80% 175.99% 100.00%
EY 11.10 11.77 7.75 7.16 8.94 8.37 14.74 -17.21%
  QoQ % -5.69% 51.87% 8.24% -19.91% 6.81% -43.22% -
  Horiz. % 75.31% 79.85% 52.58% 48.58% 60.65% 56.78% 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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS