Highlights

[HEXTAR] QoQ TTM 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 -     5.29%    YoY -     29.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,901 102,037 103,689 103,738 102,150 101,291 99,334 -0.29%
  QoQ % -3.07% -1.59% -0.05% 1.55% 0.85% 1.97% -
  Horiz. % 99.56% 102.72% 104.38% 104.43% 102.83% 101.97% 100.00%
PBT 4,767 5,418 5,150 6,100 5,933 5,809 5,916 -13.35%
  QoQ % -12.02% 5.20% -15.57% 2.81% 2.13% -1.81% -
  Horiz. % 80.58% 91.58% 87.05% 103.11% 100.29% 98.19% 100.00%
Tax -755 -1,029 -988 -1,385 -1,455 -1,451 -1,671 -40.98%
  QoQ % 26.63% -4.15% 28.66% 4.81% -0.28% 13.17% -
  Horiz. % 45.18% 61.58% 59.13% 82.88% 87.07% 86.83% 100.00%
NP 4,012 4,389 4,162 4,715 4,478 4,358 4,245 -3.68%
  QoQ % -8.59% 5.45% -11.73% 5.29% 2.75% 2.66% -
  Horiz. % 94.51% 103.39% 98.04% 111.07% 105.49% 102.66% 100.00%
NP to SH 4,012 4,389 4,162 4,715 4,478 4,358 4,245 -3.68%
  QoQ % -8.59% 5.45% -11.73% 5.29% 2.75% 2.66% -
  Horiz. % 94.51% 103.39% 98.04% 111.07% 105.49% 102.66% 100.00%
Tax Rate 15.84 % 18.99 % 19.18 % 22.70 % 24.52 % 24.98 % 28.25 % -31.88%
  QoQ % -16.59% -0.99% -15.51% -7.42% -1.84% -11.58% -
  Horiz. % 56.07% 67.22% 67.89% 80.35% 86.80% 88.42% 100.00%
Total Cost 94,889 97,648 99,527 99,023 97,672 96,933 95,089 -0.14%
  QoQ % -2.83% -1.89% 0.51% 1.38% 0.76% 1.94% -
  Horiz. % 99.79% 102.69% 104.67% 104.14% 102.72% 101.94% 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 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
31/12/12 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 4.06 % 4.30 % 4.01 % 4.55 % 4.38 % 4.30 % 4.27 % -3.29%
  QoQ % -5.58% 7.23% -11.87% 3.88% 1.86% 0.70% -
  Horiz. % 95.08% 100.70% 93.91% 106.56% 102.58% 100.70% 100.00%
ROE 4.40 % 6.01 % 4.64 % 5.78 % 5.56 % 5.49 % 5.41 % -12.81%
  QoQ % -26.79% 29.53% -19.72% 3.96% 1.28% 1.48% -
  Horiz. % 81.33% 111.09% 85.77% 106.84% 102.77% 101.48% 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 98.63 125.71 129.41 129.80 128.03 126.43 123.97 -14.08%
  QoQ % -21.54% -2.86% -0.30% 1.38% 1.27% 1.98% -
  Horiz. % 79.56% 101.40% 104.39% 104.70% 103.27% 101.98% 100.00%
EPS 4.00 5.41 5.19 5.90 5.61 5.44 5.30 -17.04%
  QoQ % -26.06% 4.24% -12.03% 5.17% 3.13% 2.64% -
  Horiz. % 75.47% 102.08% 97.92% 111.32% 105.85% 102.64% 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 12.05 12.43 12.63 12.64 12.45 12.34 12.10 -0.27%
  QoQ % -3.06% -1.58% -0.08% 1.53% 0.89% 1.98% -
  Horiz. % 99.59% 102.73% 104.38% 104.46% 102.89% 101.98% 100.00%
EPS 0.49 0.53 0.51 0.57 0.55 0.53 0.52 -3.87%
  QoQ % -7.55% 3.92% -10.53% 3.64% 3.77% 1.92% -
  Horiz. % 94.23% 101.92% 98.08% 109.62% 105.77% 101.92% 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 0.63 0.49 0.40 0.42 0.41 0.35 0.38 39.86%
  QoQ % 28.57% 22.50% -4.76% 2.44% 17.14% -7.89% -
  Horiz. % 165.79% 128.95% 105.26% 110.53% 107.89% 92.11% 100.00%
P/EPS 15.50 11.47 10.01 9.15 9.44 8.09 8.87 44.83%
  QoQ % 35.14% 14.59% 9.40% -3.07% 16.69% -8.79% -
  Horiz. % 174.75% 129.31% 112.85% 103.16% 106.43% 91.21% 100.00%
EY 6.45 8.72 9.99 10.93 10.59 12.36 11.27 -30.95%
  QoQ % -26.03% -12.71% -8.60% 3.21% -14.32% 9.67% -
  Horiz. % 57.23% 77.37% 88.64% 96.98% 93.97% 109.67% 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 0.61 0.48 0.49 0.41 0.42 0.39 0.36 41.90%
  QoQ % 27.08% -2.04% 19.51% -2.38% 7.69% 8.33% -
  Horiz. % 169.44% 133.33% 136.11% 113.89% 116.67% 108.33% 100.00%
P/EPS 15.00 11.10 12.32 8.98 9.62 9.01 8.49 45.89%
  QoQ % 35.14% -9.90% 37.19% -6.65% 6.77% 6.12% -
  Horiz. % 176.68% 130.74% 145.11% 105.77% 113.31% 106.12% 100.00%
EY 6.67 9.01 8.12 11.13 10.39 11.10 11.77 -31.40%
  QoQ % -25.97% 10.96% -27.04% 7.12% -6.40% -5.69% -
  Horiz. % 56.67% 76.55% 68.99% 94.56% 88.28% 94.31% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS