Highlights

[HEXTAR] YoY Annualized Quarter Result on 2011-06-30 [#3]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     37.09%    YoY -     29.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 94,539 95,120 103,793 100,596 87,698 86,981 101,846 -1.18%
  YoY % -0.61% -8.36% 3.18% 14.71% 0.82% -14.60% -
  Horiz. % 92.82% 93.40% 101.91% 98.77% 86.11% 85.40% 100.00%
PBT 3,081 4,254 5,682 6,561 5,048 8,088 10,985 -18.39%
  YoY % -27.59% -25.13% -13.39% 29.98% -37.59% -26.37% -
  Horiz. % 28.05% 38.73% 51.73% 59.73% 45.95% 73.63% 100.00%
Tax -962 -1,046 -1,120 -1,738 -1,329 -1,636 -1,948 -10.67%
  YoY % 8.09% 6.55% 35.58% -30.79% 18.74% 16.02% -
  Horiz. % 49.38% 53.73% 57.49% 89.25% 68.24% 83.98% 100.00%
NP 2,119 3,208 4,562 4,822 3,718 6,452 9,037 -20.70%
  YoY % -33.95% -29.69% -5.39% 29.69% -42.36% -28.61% -
  Horiz. % 23.45% 35.50% 50.49% 53.36% 41.15% 71.39% 100.00%
NP to SH 2,119 3,208 4,562 4,822 3,718 6,452 9,037 -20.70%
  YoY % -33.95% -29.69% -5.39% 29.69% -42.36% -28.61% -
  Horiz. % 23.45% 35.50% 50.49% 53.36% 41.15% 71.39% 100.00%
Tax Rate 31.22 % 24.60 % 19.71 % 26.50 % 26.33 % 20.23 % 17.73 % 9.47%
  YoY % 26.91% 24.81% -25.62% 0.65% 30.15% 14.10% -
  Horiz. % 176.09% 138.75% 111.17% 149.46% 148.51% 114.10% 100.00%
Total Cost 92,420 91,912 99,230 95,773 83,980 80,529 92,809 -0.07%
  YoY % 0.55% -7.38% 3.61% 14.04% 4.28% -13.23% -
  Horiz. % 99.58% 99.03% 106.92% 103.19% 90.49% 86.77% 100.00%
Net Worth 90,383 88,852 89,547 78,421 76,717 69,328 - -
  YoY % 1.72% -0.78% 14.19% 2.22% 10.66% 0.00% -
  Horiz. % 130.37% 128.16% 129.16% 113.12% 110.66% 100.00% -
Dividend
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 90,383 88,852 89,547 78,421 76,717 69,328 - -
  YoY % 1.72% -0.78% 14.19% 2.22% 10.66% 0.00% -
  Horiz. % 130.37% 128.16% 129.16% 113.12% 110.66% 100.00% -
NOSH 100,426 99,834 79,953 80,022 79,914 70,028 12,278 39.93%
  YoY % 0.59% 24.87% -0.09% 0.14% 14.12% 470.32% -
  Horiz. % 817.87% 813.05% 651.14% 651.70% 650.82% 570.32% 100.00%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.24 % 3.37 % 4.40 % 4.79 % 4.24 % 7.42 % 8.87 % -19.75%
  YoY % -33.53% -23.41% -8.14% 12.97% -42.86% -16.35% -
  Horiz. % 25.25% 37.99% 49.61% 54.00% 47.80% 83.65% 100.00%
ROE 2.34 % 3.61 % 5.10 % 6.15 % 4.85 % 9.31 % - % -
  YoY % -35.18% -29.22% -17.07% 26.80% -47.91% 0.00% -
  Horiz. % 25.13% 38.78% 54.78% 66.06% 52.09% 100.00% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 94.14 95.28 129.82 125.71 109.74 124.21 829.44 -29.38%
  YoY % -1.20% -26.61% 3.27% 14.55% -11.65% -85.02% -
  Horiz. % 11.35% 11.49% 15.65% 15.16% 13.23% 14.98% 100.00%
EPS 2.11 3.21 5.71 6.03 4.65 9.21 73.60 -43.33%
  YoY % -34.27% -43.78% -5.31% 29.68% -49.51% -87.49% -
  Horiz. % 2.87% 4.36% 7.76% 8.19% 6.32% 12.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 0.8900 1.1200 0.9800 0.9600 0.9900 - -
  YoY % 1.12% -20.54% 14.29% 2.08% -3.03% 0.00% -
  Horiz. % 90.91% 89.90% 113.13% 98.99% 96.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.52 11.59 12.65 12.26 10.69 10.60 12.41 -1.18%
  YoY % -0.60% -8.38% 3.18% 14.69% 0.85% -14.59% -
  Horiz. % 92.83% 93.39% 101.93% 98.79% 86.14% 85.41% 100.00%
EPS 0.26 0.39 0.56 0.59 0.45 0.79 1.10 -20.59%
  YoY % -33.33% -30.36% -5.08% 31.11% -43.04% -28.18% -
  Horiz. % 23.64% 35.45% 50.91% 53.64% 40.91% 71.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1101 0.1083 0.1091 0.0956 0.0935 0.0845 - -
  YoY % 1.66% -0.73% 14.12% 2.25% 10.65% 0.00% -
  Horiz. % 130.30% 128.17% 129.11% 113.14% 110.65% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.7950 0.6250 0.5200 0.4700 0.4600 0.0000 0.0000 -
P/RPS 0.84 0.66 0.40 0.37 0.42 0.00 0.00 -
  YoY % 27.27% 65.00% 8.11% -11.90% 0.00% 0.00% -
  Horiz. % 200.00% 157.14% 95.24% 88.10% 100.00% - -
P/EPS 37.68 19.45 9.11 7.80 9.89 0.00 0.00 -
  YoY % 93.73% 113.50% 16.79% -21.13% 0.00% 0.00% -
  Horiz. % 380.99% 196.66% 92.11% 78.87% 100.00% - -
EY 2.65 5.14 10.97 12.82 10.12 0.00 0.00 -
  YoY % -48.44% -53.14% -14.43% 26.68% 0.00% 0.00% -
  Horiz. % 26.19% 50.79% 108.40% 126.68% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.70 0.46 0.48 0.48 0.00 0.00 -
  YoY % 25.71% 52.17% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 145.83% 95.83% 100.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 - - -
Price 0.7500 0.6150 0.6400 0.4500 0.6000 0.0000 0.0000 -
P/RPS 0.80 0.65 0.49 0.36 0.55 0.00 0.00 -
  YoY % 23.08% 32.65% 36.11% -34.55% 0.00% 0.00% -
  Horiz. % 145.45% 118.18% 89.09% 65.45% 100.00% - -
P/EPS 35.55 19.14 11.21 7.47 12.89 0.00 0.00 -
  YoY % 85.74% 70.74% 50.07% -42.05% 0.00% 0.00% -
  Horiz. % 275.80% 148.49% 86.97% 57.95% 100.00% - -
EY 2.81 5.22 8.92 13.39 7.76 0.00 0.00 -
  YoY % -46.17% -41.48% -33.38% 72.55% 0.00% 0.00% -
  Horiz. % 36.21% 67.27% 114.95% 172.55% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.69 0.57 0.46 0.63 0.00 0.00 -
  YoY % 20.29% 21.05% 23.91% -26.98% 0.00% 0.00% -
  Horiz. % 131.75% 109.52% 90.48% 73.02% 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
 
 

366  262  582  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 MTRONIC 0.09+0.01 
 ASB 0.155-0.02 
 JCY 0.75+0.035 
 INIX 0.345+0.045 
 KANGER 0.215-0.005 
 SAPNRG 0.1050.00 
 PWORTH 0.030.00 
 VIVOCOM 0.045+0.005 
 MMAG-WB 0.145+0.01 

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