Highlights

[HEXTAR] YoY Cumulative 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 -     105.63%    YoY -     29.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 71,340 77,845 75,447 65,774 65,236 76,385 3.47%
  YoY % 32.52% -8.36% 3.18% 14.71% 0.82% -14.60% -
  Horiz. % 123.77% 93.40% 101.91% 98.77% 86.11% 85.40% 100.00%
PBT 3,081 3,191 4,262 4,921 3,786 6,066 8,239 -14.55%
  YoY % -3.45% -25.13% -13.39% 29.98% -37.59% -26.37% -
  Horiz. % 37.40% 38.73% 51.73% 59.73% 45.95% 73.63% 100.00%
Tax -962 -785 -840 -1,304 -997 -1,227 -1,461 -6.46%
  YoY % -22.55% 6.55% 35.58% -30.79% 18.74% 16.02% -
  Horiz. % 65.85% 53.73% 57.49% 89.25% 68.24% 83.98% 100.00%
NP 2,119 2,406 3,422 3,617 2,789 4,839 6,778 -16.96%
  YoY % -11.93% -29.69% -5.39% 29.69% -42.36% -28.61% -
  Horiz. % 31.26% 35.50% 50.49% 53.36% 41.15% 71.39% 100.00%
NP to SH 2,119 2,406 3,422 3,617 2,789 4,839 6,778 -16.96%
  YoY % -11.93% -29.69% -5.39% 29.69% -42.36% -28.61% -
  Horiz. % 31.26% 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 68,934 74,423 71,830 62,985 60,397 69,607 4.64%
  YoY % 34.07% -7.38% 3.61% 14.04% 4.28% -13.23% -
  Horiz. % 132.77% 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 % 2.71 % 3.82 % 4.61 % 3.64 % 6.98 % - % -
  YoY % -13.65% -29.06% -17.14% 26.65% -47.85% 0.00% -
  Horiz. % 33.52% 38.83% 54.73% 66.05% 52.15% 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 71.46 97.36 94.28 82.31 93.16 622.08 -26.06%
  YoY % 31.74% -26.60% 3.27% 14.54% -11.65% -85.02% -
  Horiz. % 15.13% 11.49% 15.65% 15.16% 13.23% 14.98% 100.00%
EPS 2.11 2.41 4.28 4.52 3.49 6.91 55.20 -40.66%
  YoY % -12.45% -43.69% -5.31% 29.51% -49.49% -87.48% -
  Horiz. % 3.82% 4.37% 7.75% 8.19% 6.32% 12.52% 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 - 1,313,087
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.20 5.43 5.93 5.75 5.01 4.97 5.82 3.46%
  YoY % 32.60% -8.43% 3.13% 14.77% 0.80% -14.60% -
  Horiz. % 123.71% 93.30% 101.89% 98.80% 86.08% 85.40% 100.00%
EPS 0.16 0.18 0.26 0.28 0.21 0.37 0.52 -17.17%
  YoY % -11.11% -30.77% -7.14% 33.33% -43.24% -28.85% -
  Horiz. % 30.77% 34.62% 50.00% 53.85% 40.38% 71.15% 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 0.0688 0.0677 0.0682 0.0597 0.0584 0.0528 - -
  YoY % 1.62% -0.73% 14.24% 2.23% 10.61% 0.00% -
  Horiz. % 130.30% 128.22% 129.17% 113.07% 110.61% 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 0.87 0.53 0.50 0.56 0.00 0.00 -
  YoY % -3.45% 64.15% 6.00% -10.71% 0.00% 0.00% -
  Horiz. % 150.00% 155.36% 94.64% 89.29% 100.00% - -
P/EPS 37.68 25.93 12.15 10.40 13.18 0.00 0.00 -
  YoY % 45.31% 113.42% 16.83% -21.09% 0.00% 0.00% -
  Horiz. % 285.89% 196.74% 92.19% 78.91% 100.00% - -
EY 2.65 3.86 8.23 9.62 7.59 0.00 0.00 -
  YoY % -31.35% -53.10% -14.45% 26.75% 0.00% 0.00% -
  Horiz. % 34.91% 50.86% 108.43% 126.75% 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 0.86 0.66 0.48 0.73 0.00 0.00 -
  YoY % -6.98% 30.30% 37.50% -34.25% 0.00% 0.00% -
  Horiz. % 109.59% 117.81% 90.41% 65.75% 100.00% - -
P/EPS 35.55 25.52 14.95 9.96 17.19 0.00 0.00 -
  YoY % 39.30% 70.70% 50.10% -42.06% 0.00% 0.00% -
  Horiz. % 206.81% 148.46% 86.97% 57.94% 100.00% - -
EY 2.81 3.92 6.69 10.04 5.82 0.00 0.00 -
  YoY % -28.32% -41.41% -33.37% 72.51% 0.00% 0.00% -
  Horiz. % 48.28% 67.35% 114.95% 172.51% 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.
 


FEATURED POSTS

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

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS