Highlights

[HEXTAR] YoY Annual (Unaudited) Result on 2009-09-30 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend YoY -     -29.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 102,037 101,291 89,661 88,580 100,897  -   -  0.28%
  YoY % 0.74% 12.97% 1.22% -12.21% - - -
  Horiz. % 101.13% 100.39% 88.86% 87.79% 100.00% - -
PBT 5,425 5,809 4,782 7,530 10,524  -   -  -15.26%
  YoY % -6.61% 21.48% -36.49% -28.45% - - -
  Horiz. % 51.55% 55.20% 45.44% 71.55% 100.00% - -
Tax -1,029 -1,451 -1,366 -1,457 -2,455  -   -  -19.53%
  YoY % 29.08% -6.22% 6.25% 40.65% - - -
  Horiz. % 41.91% 59.10% 55.64% 59.35% 100.00% - -
NP 4,396 4,358 3,416 6,073 8,069  -   -  -14.08%
  YoY % 0.87% 27.58% -43.75% -24.74% - - -
  Horiz. % 54.48% 54.01% 42.33% 75.26% 100.00% - -
NP to SH 4,396 4,358 3,416 6,073 8,609  -   -  -15.46%
  YoY % 0.87% 27.58% -43.75% -29.46% - - -
  Horiz. % 51.06% 50.62% 39.68% 70.54% 100.00% - -
Tax Rate 18.97 % 24.98 % 28.57 % 19.35 % 23.33 %  -  %  -  % -5.04%
  YoY % -24.06% -12.57% 47.65% -17.06% - - -
  Horiz. % 81.31% 107.07% 122.46% 82.94% 100.00% - -
Total Cost 97,641 96,933 86,245 82,507 92,828  -   -  1.27%
  YoY % 0.73% 12.39% 4.53% -11.12% - - -
  Horiz. % 105.18% 104.42% 92.91% 88.88% 100.00% - -
Net Worth 72,197 79,236 77,645 76,762 65,448  -   -  2.48%
  YoY % -8.88% 2.05% 1.15% 17.29% - - -
  Horiz. % 110.31% 121.07% 118.64% 117.29% 100.00% - -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Div - - - - 736  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 8.56 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 72,197 79,236 77,645 76,762 65,448  -   -  2.48%
  YoY % -8.88% 2.05% 1.15% 17.29% - - -
  Horiz. % 110.31% 121.07% 118.64% 117.29% 100.00% - -
NOSH 80,218 80,037 80,047 79,960 12,279  -   -  59.82%
  YoY % 0.23% -0.01% 0.11% 551.18% - - -
  Horiz. % 653.29% 651.81% 651.89% 651.18% 100.00% - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
NP Margin 4.31 % 4.30 % 3.81 % 6.86 % 8.00 %  -  %  -  % -14.32%
  YoY % 0.23% 12.86% -44.46% -14.25% - - -
  Horiz. % 53.88% 53.75% 47.62% 85.75% 100.00% - -
ROE 6.09 % 5.50 % 4.40 % 7.91 % 13.15 %  -  %  -  % -17.50%
  YoY % 10.73% 25.00% -44.37% -39.85% - - -
  Horiz. % 46.31% 41.83% 33.46% 60.15% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 127.20 126.55 112.01 110.78 821.69  -   -  -37.25%
  YoY % 0.51% 12.98% 1.11% -86.52% - - -
  Horiz. % 15.48% 15.40% 13.63% 13.48% 100.00% - -
EPS 5.48 5.45 4.27 11.74 70.11  -   -  -47.10%
  YoY % 0.55% 27.63% -63.63% -83.25% - - -
  Horiz. % 7.82% 7.77% 6.09% 16.75% 100.00% - -
DPS 0.00 0.00 0.00 0.00 6.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9000 0.9900 0.9700 0.9600 5.3300  -   -  -35.88%
  YoY % -9.09% 2.06% 1.04% -81.99% - - -
  Horiz. % 16.89% 18.57% 18.20% 18.01% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 12.43 12.34 10.93 10.79 12.29  -   -  0.28%
  YoY % 0.73% 12.90% 1.30% -12.21% - - -
  Horiz. % 101.14% 100.41% 88.93% 87.79% 100.00% - -
EPS 0.54 0.53 0.42 0.74 1.05  -   -  -15.31%
  YoY % 1.89% 26.19% -43.24% -29.52% - - -
  Horiz. % 51.43% 50.48% 40.00% 70.48% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.09  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0880 0.0966 0.0946 0.0935 0.0797  -   -  2.51%
  YoY % -8.90% 2.11% 1.18% 17.31% - - -
  Horiz. % 110.41% 121.20% 118.70% 117.31% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -  -   -  -
Price 0.6200 0.4400 0.4600 0.7800 0.0000  -   -  -
P/RPS 0.49 0.35 0.41 0.70 0.00  -   -  -
  YoY % 40.00% -14.63% -41.43% 0.00% - - -
  Horiz. % 70.00% 50.00% 58.57% 100.00% - - -
P/EPS 11.31 8.08 10.78 10.27 0.00  -   -  -
  YoY % 39.98% -25.05% 4.97% 0.00% - - -
  Horiz. % 110.13% 78.68% 104.97% 100.00% - - -
EY 8.84 12.37 9.28 9.74 0.00  -   -  -
  YoY % -28.54% 33.30% -4.72% 0.00% - - -
  Horiz. % 90.76% 127.00% 95.28% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.69 0.44 0.47 0.81 0.00  -   -  -
  YoY % 56.82% -6.38% -41.98% 0.00% - - -
  Horiz. % 85.19% 54.32% 58.02% 100.00% - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 -  -   -  -
Price 0.6000 0.4900 0.4800 0.6800 0.0000  -   -  -
P/RPS 0.47 0.39 0.43 0.61 0.00  -   -  -
  YoY % 20.51% -9.30% -29.51% 0.00% - - -
  Horiz. % 77.05% 63.93% 70.49% 100.00% - - -
P/EPS 10.95 9.00 11.25 8.95 0.00  -   -  -
  YoY % 21.67% -20.00% 25.70% 0.00% - - -
  Horiz. % 122.35% 100.56% 125.70% 100.00% - - -
EY 9.13 11.11 8.89 11.17 0.00  -   -  -
  YoY % -17.82% 24.97% -20.41% 0.00% - - -
  Horiz. % 81.74% 99.46% 79.59% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.49 0.49 0.71 0.00  -   -  -
  YoY % 36.73% 0.00% -30.99% 0.00% - - -
  Horiz. % 94.37% 69.01% 69.01% 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
 
 

2109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.030.00 
 UCREST 0.130.00 
 GENM-C73 0.0050.00 
 PUC 0.2450.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4350.00 
 BTECH 0.4150.00 

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