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 - 1,313,087
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.54 6.95 6.69 7.65 7.39 6.99 5.16 8.76%
  YoY % 22.88% 3.89% -12.55% 3.52% 5.72% 35.47% -
  Horiz. % 165.50% 134.69% 129.65% 148.26% 143.22% 135.47% 100.00%
EPS 0.16 0.14 0.22 0.34 0.30 0.32 0.15 1.08%
  YoY % 14.29% -36.36% -35.29% 13.33% -6.25% 113.33% -
  Horiz. % 106.67% 93.33% 146.67% 226.67% 200.00% 213.33% 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 0.0727 0.0690 0.0695 0.0614 0.0595 0.0589 - -
  YoY % 5.36% -0.72% 13.19% 3.19% 1.02% 0.00% -
  Horiz. % 123.43% 117.15% 118.00% 104.24% 101.02% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Covid: UK is 'panicking unnecessarily' says doctor who discovered Omicron variant Good Articles to Share
2. Why Aussies SHOULDN'T be worried about Omicron – as top doctor says it could be a GOOD thing if the variant spreads through the community Good Articles to Share
3. Australian state on edge about Omicron virus variant arrival Good Articles to Share
4. MoH closely monitoring WHO, other countries on Omicron variant save malaysia!
5. Request AYS to call EGM for share buyback - Koon Yew Yin Koon Yew Yin's Blog
6. BursaRangers Daily Technical Picks (30 November 2021) BursaRangers Daily Technical Picks
7. ARE GLOVE STOCKS MAKING A COMEBACK? The Alpha Trader
8. TOPGLOV - LIMIT UP but failed. Can Topglov's rebound sustain? | TOPGLOV & GENM Technical Analysis DAILY BURSA & US Market Bullish Chart Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

497  250  551  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.01 
 HSI-CI2 0.29-0.03 
 TOPGLOV 2.82-0.37 
 DNEX 0.79-0.005 
 LKL 0.10-0.01 
 SOLUTN 0.66+0.02 
 SUPERMX 1.94-0.21 
 BINTAI 0.35+0.005 
 CAREPLS 1.24-0.08 
 KEYASIC 0.08-0.005 
PARTNERS & BROKERS