Highlights

[HEXTAR] QoQ TTM Result on 2011-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     2.75%    YoY -     33.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,037 103,689 103,738 102,150 101,291 99,334 93,727 5.81%
  QoQ % -1.59% -0.05% 1.55% 0.85% 1.97% 5.98% -
  Horiz. % 108.87% 110.63% 110.68% 108.99% 108.07% 105.98% 100.00%
PBT 5,418 5,150 6,100 5,933 5,809 5,916 5,163 3.26%
  QoQ % 5.20% -15.57% 2.81% 2.13% -1.81% 14.58% -
  Horiz. % 104.94% 99.75% 118.15% 114.91% 112.51% 114.58% 100.00%
Tax -1,029 -988 -1,385 -1,455 -1,451 -1,671 -1,527 -23.08%
  QoQ % -4.15% 28.66% 4.81% -0.28% 13.17% -9.43% -
  Horiz. % 67.39% 64.70% 90.70% 95.28% 95.02% 109.43% 100.00%
NP 4,389 4,162 4,715 4,478 4,358 4,245 3,636 13.33%
  QoQ % 5.45% -11.73% 5.29% 2.75% 2.66% 16.75% -
  Horiz. % 120.71% 114.47% 129.68% 123.16% 119.86% 116.75% 100.00%
NP to SH 4,389 4,162 4,715 4,478 4,358 4,245 3,636 13.33%
  QoQ % 5.45% -11.73% 5.29% 2.75% 2.66% 16.75% -
  Horiz. % 120.71% 114.47% 129.68% 123.16% 119.86% 116.75% 100.00%
Tax Rate 18.99 % 19.18 % 22.70 % 24.52 % 24.98 % 28.25 % 29.58 % -25.52%
  QoQ % -0.99% -15.51% -7.42% -1.84% -11.58% -4.50% -
  Horiz. % 64.20% 64.84% 76.74% 82.89% 84.45% 95.50% 100.00%
Total Cost 97,648 99,527 99,023 97,672 96,933 95,089 90,091 5.50%
  QoQ % -1.89% 0.51% 1.38% 0.76% 1.94% 5.55% -
  Horiz. % 108.39% 110.47% 109.91% 108.41% 107.59% 105.55% 100.00%
Net Worth 73,049 89,737 81,519 80,582 79,315 78,526 79,406 -5.40%
  QoQ % -18.60% 10.08% 1.16% 1.60% 1.00% -1.11% -
  Horiz. % 92.00% 113.01% 102.66% 101.48% 99.89% 98.89% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 73,049 89,737 81,519 80,582 79,315 78,526 79,406 -5.40%
  QoQ % -18.60% 10.08% 1.16% 1.60% 1.00% -1.11% -
  Horiz. % 92.00% 113.01% 102.66% 101.48% 99.89% 98.89% 100.00%
NOSH 81,166 80,122 79,920 79,784 80,116 80,129 80,208 0.79%
  QoQ % 1.30% 0.25% 0.17% -0.41% -0.02% -0.10% -
  Horiz. % 101.19% 99.89% 99.64% 99.47% 99.89% 99.90% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.30 % 4.01 % 4.55 % 4.38 % 4.30 % 4.27 % 3.88 % 7.07%
  QoQ % 7.23% -11.87% 3.88% 1.86% 0.70% 10.05% -
  Horiz. % 110.82% 103.35% 117.27% 112.89% 110.82% 110.05% 100.00%
ROE 6.01 % 4.64 % 5.78 % 5.56 % 5.49 % 5.41 % 4.58 % 19.80%
  QoQ % 29.53% -19.72% 3.96% 1.28% 1.48% 18.12% -
  Horiz. % 131.22% 101.31% 126.20% 121.40% 119.87% 118.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 125.71 129.41 129.80 128.03 126.43 123.97 116.85 4.98%
  QoQ % -2.86% -0.30% 1.38% 1.27% 1.98% 6.09% -
  Horiz. % 107.58% 110.75% 111.08% 109.57% 108.20% 106.09% 100.00%
EPS 5.41 5.19 5.90 5.61 5.44 5.30 4.53 12.53%
  QoQ % 4.24% -12.03% 5.17% 3.13% 2.64% 17.00% -
  Horiz. % 119.43% 114.57% 130.24% 123.84% 120.09% 117.00% 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 0.9000 1.1200 1.0200 1.0100 0.9900 0.9800 0.9900 -6.14%
  QoQ % -19.64% 9.80% 0.99% 2.02% 1.02% -1.01% -
  Horiz. % 90.91% 113.13% 103.03% 102.02% 100.00% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.77 7.90 7.90 7.78 7.71 7.56 7.14 5.78%
  QoQ % -1.65% 0.00% 1.54% 0.91% 1.98% 5.88% -
  Horiz. % 108.82% 110.64% 110.64% 108.96% 107.98% 105.88% 100.00%
EPS 0.33 0.32 0.36 0.34 0.33 0.32 0.28 11.54%
  QoQ % 3.13% -11.11% 5.88% 3.03% 3.13% 14.29% -
  Horiz. % 117.86% 114.29% 128.57% 121.43% 117.86% 114.29% 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 0.0556 0.0683 0.0621 0.0614 0.0604 0.0598 0.0605 -5.46%
  QoQ % -18.59% 9.98% 1.14% 1.66% 1.00% -1.16% -
  Horiz. % 91.90% 112.89% 102.64% 101.49% 99.83% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.6200 0.5200 0.5400 0.5300 0.4400 0.4700 0.4600 -
P/RPS 0.49 0.40 0.42 0.41 0.35 0.38 0.39 16.39%
  QoQ % 22.50% -4.76% 2.44% 17.14% -7.89% -2.56% -
  Horiz. % 125.64% 102.56% 107.69% 105.13% 89.74% 97.44% 100.00%
P/EPS 11.47 10.01 9.15 9.44 8.09 8.87 10.15 8.47%
  QoQ % 14.59% 9.40% -3.07% 16.69% -8.79% -12.61% -
  Horiz. % 113.00% 98.62% 90.15% 93.00% 79.70% 87.39% 100.00%
EY 8.72 9.99 10.93 10.59 12.36 11.27 9.85 -7.78%
  QoQ % -12.71% -8.60% 3.21% -14.32% 9.67% 14.42% -
  Horiz. % 88.53% 101.42% 110.96% 107.51% 125.48% 114.42% 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 0.69 0.46 0.53 0.52 0.44 0.48 0.46 30.94%
  QoQ % 50.00% -13.21% 1.92% 18.18% -8.33% 4.35% -
  Horiz. % 150.00% 100.00% 115.22% 113.04% 95.65% 104.35% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 -
Price 0.6000 0.6400 0.5300 0.5400 0.4900 0.4500 0.5850 -
P/RPS 0.48 0.49 0.41 0.42 0.39 0.36 0.50 -2.68%
  QoQ % -2.04% 19.51% -2.38% 7.69% 8.33% -28.00% -
  Horiz. % 96.00% 98.00% 82.00% 84.00% 78.00% 72.00% 100.00%
P/EPS 11.10 12.32 8.98 9.62 9.01 8.49 12.90 -9.51%
  QoQ % -9.90% 37.19% -6.65% 6.77% 6.12% -34.19% -
  Horiz. % 86.05% 95.50% 69.61% 74.57% 69.84% 65.81% 100.00%
EY 9.01 8.12 11.13 10.39 11.10 11.77 7.75 10.53%
  QoQ % 10.96% -27.04% 7.12% -6.40% -5.69% 51.87% -
  Horiz. % 116.26% 104.77% 143.61% 134.06% 143.23% 151.87% 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 0.67 0.57 0.52 0.53 0.49 0.46 0.59 8.82%
  QoQ % 17.54% 9.62% -1.89% 8.16% 6.52% -22.03% -
  Horiz. % 113.56% 96.61% 88.14% 89.83% 83.05% 77.97% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS