Highlights

[HEXTAR] YoY Annualized Quarter Result on 2011-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     1.79%    YoY -     12.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 112,092 91,216 87,908 100,452 97,016 91,776 67,756 8.75%
  YoY % 22.89% 3.76% -12.49% 3.54% 5.71% 35.45% -
  Horiz. % 165.43% 134.62% 129.74% 148.26% 143.18% 135.45% 100.00%
PBT 3,588 3,000 3,736 6,340 5,844 5,596 2,168 8.75%
  YoY % 19.60% -19.70% -41.07% 8.49% 4.43% 158.12% -
  Horiz. % 165.50% 138.38% 172.32% 292.44% 269.56% 258.12% 100.00%
Tax -1,508 -1,208 -808 -1,904 -1,888 -1,448 -176 43.02%
  YoY % -24.83% -49.50% 57.56% -0.85% -30.39% -722.73% -
  Horiz. % 856.82% 686.36% 459.09% 1,081.82% 1,072.73% 822.73% 100.00%
NP 2,080 1,792 2,928 4,436 3,956 4,148 1,992 0.72%
  YoY % 16.07% -38.80% -33.99% 12.13% -4.63% 108.23% -
  Horiz. % 104.42% 89.96% 146.99% 222.69% 198.59% 208.23% 100.00%
NP to SH 2,080 1,792 2,928 4,436 3,956 4,148 1,992 0.72%
  YoY % 16.07% -38.80% -33.99% 12.13% -4.63% 108.23% -
  Horiz. % 104.42% 89.96% 146.99% 222.69% 198.59% 208.23% 100.00%
Tax Rate 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 8.12 % 31.51%
  YoY % 4.37% 86.18% -27.97% -7.06% 24.85% 218.72% -
  Horiz. % 517.61% 495.94% 266.38% 369.83% 397.91% 318.72% 100.00%
Total Cost 110,012 89,424 84,980 96,016 93,060 87,628 65,764 8.95%
  YoY % 23.02% 5.23% -11.49% 3.18% 6.20% 33.25% -
  Horiz. % 167.28% 135.98% 129.22% 146.00% 141.51% 133.25% 100.00%
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 - -
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% 0.00% -
  Horiz. % 123.44% 117.08% 117.93% 104.14% 101.02% 100.00% -
Dividend
31/12/14 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% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 - -
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% 0.00% -
  Horiz. % 123.44% 117.08% 117.93% 104.14% 101.02% 100.00% -
NOSH 106,122 99,555 100,273 79,784 79,758 79,769 12,266 43.26%
  YoY % 6.60% -0.72% 25.68% 0.03% -0.01% 550.33% -
  Horiz. % 865.17% 811.64% 817.49% 650.45% 650.24% 650.33% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % 2.94 % -7.34%
  YoY % -5.10% -41.14% -24.66% 8.33% -9.73% 53.74% -
  Horiz. % 63.27% 66.67% 113.27% 150.34% 138.78% 153.74% 100.00%
ROE 2.18 % 1.98 % 3.21 % 5.50 % 5.06 % 5.36 % - % -
  YoY % 10.10% -38.32% -41.64% 8.70% -5.60% 0.00% -
  Horiz. % 40.67% 36.94% 59.89% 102.61% 94.40% 100.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.63 91.62 87.67 125.90 121.64 115.05 552.39 -24.09%
  YoY % 15.29% 4.51% -30.37% 3.50% 5.73% -79.17% -
  Horiz. % 19.12% 16.59% 15.87% 22.79% 22.02% 20.83% 100.00%
EPS 1.96 1.80 2.92 5.56 4.96 5.20 16.24 -29.69%
  YoY % 8.89% -38.36% -47.48% 12.10% -4.62% -67.98% -
  Horiz. % 12.07% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700 - -
  YoY % -1.10% 0.00% -9.90% 3.06% 1.03% 0.00% -
  Horiz. % 92.78% 93.81% 93.81% 104.12% 101.03% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.66 11.11 10.71 12.24 11.82 11.18 8.26 8.74%
  YoY % 22.95% 3.73% -12.50% 3.55% 5.72% 35.35% -
  Horiz. % 165.38% 134.50% 129.66% 148.18% 143.10% 135.35% 100.00%
EPS 0.25 0.22 0.36 0.54 0.48 0.51 0.24 0.68%
  YoY % 13.64% -38.89% -33.33% 12.50% -5.88% 112.50% -
  Horiz. % 104.17% 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 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1164 0.1104 0.1112 0.0982 0.0952 0.0943 - -
  YoY % 5.43% -0.72% 13.24% 3.15% 0.95% 0.00% -
  Horiz. % 123.44% 117.07% 117.92% 104.14% 100.95% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.7400 0.6550 0.6200 0.5300 0.4800 0.6700 0.0000 -
P/RPS 0.70 0.71 0.71 0.42 0.39 0.58 0.00 -
  YoY % -1.41% 0.00% 69.05% 7.69% -32.76% 0.00% -
  Horiz. % 120.69% 122.41% 122.41% 72.41% 67.24% 100.00% -
P/EPS 37.76 36.39 21.23 9.53 9.68 12.88 0.00 -
  YoY % 3.76% 71.41% 122.77% -1.55% -24.84% 0.00% -
  Horiz. % 293.17% 282.53% 164.83% 73.99% 75.16% 100.00% -
EY 2.65 2.75 4.71 10.49 10.33 7.76 0.00 -
  YoY % -3.64% -41.61% -55.10% 1.55% 33.12% 0.00% -
  Horiz. % 34.15% 35.44% 60.70% 135.18% 133.12% 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 0.82 0.72 0.68 0.52 0.49 0.69 0.00 -
  YoY % 13.89% 5.88% 30.77% 6.12% -28.99% 0.00% -
  Horiz. % 118.84% 104.35% 98.55% 75.36% 71.01% 100.00% -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 - -
Price 0.6900 0.7350 0.6000 0.5400 0.5900 0.6400 0.0000 -
P/RPS 0.65 0.80 0.68 0.43 0.49 0.56 0.00 -
  YoY % -18.75% 17.65% 58.14% -12.24% -12.50% 0.00% -
  Horiz. % 116.07% 142.86% 121.43% 76.79% 87.50% 100.00% -
P/EPS 35.20 40.83 20.55 9.71 11.90 12.31 0.00 -
  YoY % -13.79% 98.69% 111.64% -18.40% -3.33% 0.00% -
  Horiz. % 285.95% 331.68% 166.94% 78.88% 96.67% 100.00% -
EY 2.84 2.45 4.87 10.30 8.41 8.13 0.00 -
  YoY % 15.92% -49.69% -52.72% 22.47% 3.44% 0.00% -
  Horiz. % 34.93% 30.14% 59.90% 126.69% 103.44% 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 0.77 0.81 0.66 0.53 0.60 0.66 0.00 -
  YoY % -4.94% 22.73% 24.53% -11.67% -9.09% 0.00% -
  Horiz. % 116.67% 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
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