Highlights

[HEXTAR] YoY Annualized Quarter Result on 2009-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Dec-2009  [#1]
Profit Trend QoQ -     -31.70%    YoY -     108.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Revenue 87,908 100,452 97,016 91,776 67,756  -   -  6.72%
  YoY % -12.49% 3.54% 5.71% 35.45% - - -
  Horiz. % 129.74% 148.26% 143.18% 135.45% 100.00% - -
PBT 3,736 6,340 5,844 5,596 2,168  -   -  14.56%
  YoY % -41.07% 8.49% 4.43% 158.12% - - -
  Horiz. % 172.32% 292.44% 269.56% 258.12% 100.00% - -
Tax -808 -1,904 -1,888 -1,448 -176  -   -  46.34%
  YoY % 57.56% -0.85% -30.39% -722.73% - - -
  Horiz. % 459.09% 1,081.82% 1,072.73% 822.73% 100.00% - -
NP 2,928 4,436 3,956 4,148 1,992  -   -  10.10%
  YoY % -33.99% 12.13% -4.63% 108.23% - - -
  Horiz. % 146.99% 222.69% 198.59% 208.23% 100.00% - -
NP to SH 2,928 4,436 3,956 4,148 1,992  -   -  10.10%
  YoY % -33.99% 12.13% -4.63% 108.23% - - -
  Horiz. % 146.99% 222.69% 198.59% 208.23% 100.00% - -
Tax Rate 21.63 % 30.03 % 32.31 % 25.88 % 8.12 %  -  %  -  % 27.73%
  YoY % -27.97% -7.06% 24.85% 218.72% - - -
  Horiz. % 266.38% 369.83% 397.91% 318.72% 100.00% - -
Total Cost 84,980 96,016 93,060 87,628 65,764  -   -  6.61%
  YoY % -11.49% 3.18% 6.20% 33.25% - - -
  Horiz. % 129.22% 146.00% 141.51% 133.25% 100.00% - -
Net Worth 91,249 80,582 78,162 77,376 -  -   -  -
  YoY % 13.24% 3.09% 1.02% 0.00% - - -
  Horiz. % 117.93% 104.14% 101.02% 100.00% - - -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Net Worth 91,249 80,582 78,162 77,376 -  -   -  -
  YoY % 13.24% 3.09% 1.02% 0.00% - - -
  Horiz. % 117.93% 104.14% 101.02% 100.00% - - -
NOSH 100,273 79,784 79,758 79,769 12,266  -   -  69.03%
  YoY % 25.68% 0.03% -0.01% 550.33% - - -
  Horiz. % 817.49% 650.45% 650.24% 650.33% 100.00% - -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
NP Margin 3.33 % 4.42 % 4.08 % 4.52 % 2.94 %  -  %  -  % 3.16%
  YoY % -24.66% 8.33% -9.73% 53.74% - - -
  Horiz. % 113.27% 150.34% 138.78% 153.74% 100.00% - -
ROE 3.21 % 5.50 % 5.06 % 5.36 % - %  -  %  -  % -
  YoY % -41.64% 8.70% -5.60% 0.00% - - -
  Horiz. % 59.89% 102.61% 94.40% 100.00% - - -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
RPS 87.67 125.90 121.64 115.05 552.39  -   -  -36.86%
  YoY % -30.37% 3.50% 5.73% -79.17% - - -
  Horiz. % 15.87% 22.79% 22.02% 20.83% 100.00% - -
EPS 2.92 5.56 4.96 5.20 16.24  -   -  -34.86%
  YoY % -47.48% 12.10% -4.62% -67.98% - - -
  Horiz. % 17.98% 34.24% 30.54% 32.02% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.9100 1.0100 0.9800 0.9700 -  -   -  -
  YoY % -9.90% 3.06% 1.03% 0.00% - - -
  Horiz. % 93.81% 104.12% 101.03% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
RPS 6.69 7.65 7.39 6.99 5.16  -   -  6.70%
  YoY % -12.55% 3.52% 5.72% 35.47% - - -
  Horiz. % 129.65% 148.26% 143.22% 135.47% 100.00% - -
EPS 0.22 0.34 0.30 0.32 0.15  -   -  10.04%
  YoY % -35.29% 13.33% -6.25% 113.33% - - -
  Horiz. % 146.67% 226.67% 200.00% 213.33% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.0695 0.0614 0.0595 0.0589 -  -   -  -
  YoY % 13.19% 3.19% 1.02% 0.00% - - -
  Horiz. % 118.00% 104.24% 101.02% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -  -   -  -
Price 0.6200 0.5300 0.4800 0.6700 0.0000  -   -  -
P/RPS 0.71 0.42 0.39 0.58 0.00  -   -  -
  YoY % 69.05% 7.69% -32.76% 0.00% - - -
  Horiz. % 122.41% 72.41% 67.24% 100.00% - - -
P/EPS 21.23 9.53 9.68 12.88 0.00  -   -  -
  YoY % 122.77% -1.55% -24.84% 0.00% - - -
  Horiz. % 164.83% 73.99% 75.16% 100.00% - - -
EY 4.71 10.49 10.33 7.76 0.00  -   -  -
  YoY % -55.10% 1.55% 33.12% 0.00% - - -
  Horiz. % 60.70% 135.18% 133.12% 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 0.68 0.52 0.49 0.69 0.00  -   -  -
  YoY % 30.77% 6.12% -28.99% 0.00% - - -
  Horiz. % 98.55% 75.36% 71.01% 100.00% - - -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -   -  CAGR
Date 28/02/13 28/02/12 28/02/11 22/02/10 -  -   -  -
Price 0.6000 0.5400 0.5900 0.6400 0.0000  -   -  -
P/RPS 0.68 0.43 0.49 0.56 0.00  -   -  -
  YoY % 58.14% -12.24% -12.50% 0.00% - - -
  Horiz. % 121.43% 76.79% 87.50% 100.00% - - -
P/EPS 20.55 9.71 11.90 12.31 0.00  -   -  -
  YoY % 111.64% -18.40% -3.33% 0.00% - - -
  Horiz. % 166.94% 78.88% 96.67% 100.00% - - -
EY 4.87 10.30 8.41 8.13 0.00  -   -  -
  YoY % -52.72% 22.47% 3.44% 0.00% - - -
  Horiz. % 59.90% 126.69% 103.44% 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 0.66 0.53 0.60 0.66 0.00  -   -  -
  YoY % 24.53% -11.67% -9.09% 0.00% - - -
  Horiz. % 100.00% 80.30% 90.91% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS