Highlights

[HEXTAR] YoY Annualized Quarter Result on 2010-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     15.81%    YoY -     -4.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Revenue 91,216 87,908 100,452 97,016 91,776 67,756  -  6.12%
  YoY % 3.76% -12.49% 3.54% 5.71% 35.45% - -
  Horiz. % 134.62% 129.74% 148.26% 143.18% 135.45% 100.00% -
PBT 3,000 3,736 6,340 5,844 5,596 2,168  -  6.71%
  YoY % -19.70% -41.07% 8.49% 4.43% 158.12% - -
  Horiz. % 138.38% 172.32% 292.44% 269.56% 258.12% 100.00% -
Tax -1,208 -808 -1,904 -1,888 -1,448 -176  -  46.97%
  YoY % -49.50% 57.56% -0.85% -30.39% -722.73% - -
  Horiz. % 686.36% 459.09% 1,081.82% 1,072.73% 822.73% 100.00% -
NP 1,792 2,928 4,436 3,956 4,148 1,992  -  -2.09%
  YoY % -38.80% -33.99% 12.13% -4.63% 108.23% - -
  Horiz. % 89.96% 146.99% 222.69% 198.59% 208.23% 100.00% -
NP to SH 1,792 2,928 4,436 3,956 4,148 1,992  -  -2.09%
  YoY % -38.80% -33.99% 12.13% -4.63% 108.23% - -
  Horiz. % 89.96% 146.99% 222.69% 198.59% 208.23% 100.00% -
Tax Rate 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 8.12 %  -  % 37.72%
  YoY % 86.18% -27.97% -7.06% 24.85% 218.72% - -
  Horiz. % 495.94% 266.38% 369.83% 397.91% 318.72% 100.00% -
Total Cost 89,424 84,980 96,016 93,060 87,628 65,764  -  6.34%
  YoY % 5.23% -11.49% 3.18% 6.20% 33.25% - -
  Horiz. % 135.98% 129.22% 146.00% 141.51% 133.25% 100.00% -
Net Worth 90,595 91,249 80,582 78,162 77,376 -  -  -
  YoY % -0.72% 13.24% 3.09% 1.02% 0.00% - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
Dividend
31/12/13 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% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Net Worth 90,595 91,249 80,582 78,162 77,376 -  -  -
  YoY % -0.72% 13.24% 3.09% 1.02% 0.00% - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
NOSH 99,555 100,273 79,784 79,758 79,769 12,266  -  51.98%
  YoY % -0.72% 25.68% 0.03% -0.01% 550.33% - -
  Horiz. % 811.64% 817.49% 650.45% 650.24% 650.33% 100.00% -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
NP Margin 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % 2.94 %  -  % -7.79%
  YoY % -41.14% -24.66% 8.33% -9.73% 53.74% - -
  Horiz. % 66.67% 113.27% 150.34% 138.78% 153.74% 100.00% -
ROE 1.98 % 3.21 % 5.50 % 5.06 % 5.36 % - %  -  % -
  YoY % -38.32% -41.64% 8.70% -5.60% 0.00% - -
  Horiz. % 36.94% 59.89% 102.61% 94.40% 100.00% - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 91.62 87.67 125.90 121.64 115.05 552.39  -  -30.17%
  YoY % 4.51% -30.37% 3.50% 5.73% -79.17% - -
  Horiz. % 16.59% 15.87% 22.79% 22.02% 20.83% 100.00% -
EPS 1.80 2.92 5.56 4.96 5.20 16.24  -  -35.58%
  YoY % -38.36% -47.48% 12.10% -4.62% -67.98% - -
  Horiz. % 11.08% 17.98% 34.24% 30.54% 32.02% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 1.0100 0.9800 0.9700 -  -  -
  YoY % 0.00% -9.90% 3.06% 1.03% 0.00% - -
  Horiz. % 93.81% 93.81% 104.12% 101.03% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 11.11 10.71 12.24 11.82 11.18 8.26  -  6.10%
  YoY % 3.73% -12.50% 3.55% 5.72% 35.35% - -
  Horiz. % 134.50% 129.66% 148.18% 143.10% 135.35% 100.00% -
EPS 0.22 0.36 0.54 0.48 0.51 0.24  -  -1.72%
  YoY % -38.89% -33.33% 12.50% -5.88% 112.50% - -
  Horiz. % 91.67% 150.00% 225.00% 200.00% 212.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1104 0.1112 0.0982 0.0952 0.0943 -  -  -
  YoY % -0.72% 13.24% 3.15% 0.95% 0.00% - -
  Horiz. % 117.07% 117.92% 104.14% 100.95% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -  -  -
Price 0.6550 0.6200 0.5300 0.4800 0.6700 0.0000  -  -
P/RPS 0.71 0.71 0.42 0.39 0.58 0.00  -  -
  YoY % 0.00% 69.05% 7.69% -32.76% 0.00% - -
  Horiz. % 122.41% 122.41% 72.41% 67.24% 100.00% - -
P/EPS 36.39 21.23 9.53 9.68 12.88 0.00  -  -
  YoY % 71.41% 122.77% -1.55% -24.84% 0.00% - -
  Horiz. % 282.53% 164.83% 73.99% 75.16% 100.00% - -
EY 2.75 4.71 10.49 10.33 7.76 0.00  -  -
  YoY % -41.61% -55.10% 1.55% 33.12% 0.00% - -
  Horiz. % 35.44% 60.70% 135.18% 133.12% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.68 0.52 0.49 0.69 0.00  -  -
  YoY % 5.88% 30.77% 6.12% -28.99% 0.00% - -
  Horiz. % 104.35% 98.55% 75.36% 71.01% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -  -  -
Price 0.7350 0.6000 0.5400 0.5900 0.6400 0.0000  -  -
P/RPS 0.80 0.68 0.43 0.49 0.56 0.00  -  -
  YoY % 17.65% 58.14% -12.24% -12.50% 0.00% - -
  Horiz. % 142.86% 121.43% 76.79% 87.50% 100.00% - -
P/EPS 40.83 20.55 9.71 11.90 12.31 0.00  -  -
  YoY % 98.69% 111.64% -18.40% -3.33% 0.00% - -
  Horiz. % 331.68% 166.94% 78.88% 96.67% 100.00% - -
EY 2.45 4.87 10.30 8.41 8.13 0.00  -  -
  YoY % -49.69% -52.72% 22.47% 3.44% 0.00% - -
  Horiz. % 30.14% 59.90% 126.69% 103.44% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.66 0.53 0.60 0.66 0.00  -  -
  YoY % 22.73% 24.53% -11.67% -9.09% 0.00% - -
  Horiz. % 122.73% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS