Highlights

[HEXTAR] YoY Cumulative Quarter Result on 2008-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Dec-2008  [#1]
Profit Trend QoQ -     -94.22%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Revenue 25,113 24,254 22,944 16,939  -   -   -  14.03%
  YoY % 3.54% 5.71% 35.45% - - - -
  Horiz. % 148.26% 143.18% 135.45% 100.00% - - -
PBT 1,585 1,461 1,399 542  -   -   -  43.00%
  YoY % 8.49% 4.43% 158.12% - - - -
  Horiz. % 292.44% 269.56% 258.12% 100.00% - - -
Tax -476 -472 -362 -44  -   -   -  121.17%
  YoY % -0.85% -30.39% -722.73% - - - -
  Horiz. % 1,081.82% 1,072.73% 822.73% 100.00% - - -
NP 1,109 989 1,037 498  -   -   -  30.59%
  YoY % 12.13% -4.63% 108.23% - - - -
  Horiz. % 222.69% 198.59% 208.23% 100.00% - - -
NP to SH 1,109 989 1,037 498  -   -   -  30.59%
  YoY % 12.13% -4.63% 108.23% - - - -
  Horiz. % 222.69% 198.59% 208.23% 100.00% - - -
Tax Rate 30.03 % 32.31 % 25.88 % 8.12 %  -  %  -  %  -  % 54.64%
  YoY % -7.06% 24.85% 218.72% - - - -
  Horiz. % 369.83% 397.91% 318.72% 100.00% - - -
Total Cost 24,004 23,265 21,907 16,441  -   -   -  13.44%
  YoY % 3.18% 6.20% 33.25% - - - -
  Horiz. % 146.00% 141.51% 133.25% 100.00% - - -
Net Worth 80,582 78,162 77,376 -  -   -   -  -
  YoY % 3.09% 1.02% 0.00% - - - -
  Horiz. % 104.14% 101.02% 100.00% - - - -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Div - - - -  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - %  -  %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Net Worth 80,582 78,162 77,376 -  -   -   -  -
  YoY % 3.09% 1.02% 0.00% - - - -
  Horiz. % 104.14% 101.02% 100.00% - - - -
NOSH 79,784 79,758 79,769 12,266  -   -   -  86.67%
  YoY % 0.03% -0.01% 550.33% - - - -
  Horiz. % 650.45% 650.24% 650.33% 100.00% - - -
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
NP Margin 4.42 % 4.08 % 4.52 % 2.94 %  -  %  -  %  -  % 14.56%
  YoY % 8.33% -9.73% 53.74% - - - -
  Horiz. % 150.34% 138.78% 153.74% 100.00% - - -
ROE 1.38 % 1.27 % 1.34 % - %  -  %  -  %  -  % -
  YoY % 8.66% -5.22% 0.00% - - - -
  Horiz. % 102.99% 94.78% 100.00% - - - -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
RPS 31.48 30.41 28.76 138.10  -   -   -  -38.91%
  YoY % 3.52% 5.74% -79.17% - - - -
  Horiz. % 22.80% 22.02% 20.83% 100.00% - - -
EPS 1.39 1.24 1.30 4.06  -   -   -  -30.04%
  YoY % 12.10% -4.62% -67.98% - - - -
  Horiz. % 34.24% 30.54% 32.02% 100.00% - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 1.0100 0.9800 0.9700 -  -   -   -  -
  YoY % 3.06% 1.03% 0.00% - - - -
  Horiz. % 104.12% 101.03% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
RPS 3.06 2.96 2.80 2.06  -   -   -  14.10%
  YoY % 3.38% 5.71% 35.92% - - - -
  Horiz. % 148.54% 143.69% 135.92% 100.00% - - -
EPS 0.14 0.12 0.13 0.06  -   -   -  32.64%
  YoY % 16.67% -7.69% 116.67% - - - -
  Horiz. % 233.33% 200.00% 216.67% 100.00% - - -
DPS 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
NAPS 0.0982 0.0952 0.0943 -  -   -   -  -
  YoY % 3.15% 0.95% 0.00% - - - -
  Horiz. % 104.14% 100.95% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Date 30/12/11 30/12/10 31/12/09 -  -   -   -  -
Price 0.5300 0.4800 0.6700 0.0000  -   -   -  -
P/RPS 1.68 1.58 2.33 0.00  -   -   -  -
  YoY % 6.33% -32.19% 0.00% - - - -
  Horiz. % 72.10% 67.81% 100.00% - - - -
P/EPS 38.13 38.71 51.54 0.00  -   -   -  -
  YoY % -1.50% -24.89% 0.00% - - - -
  Horiz. % 73.98% 75.11% 100.00% - - - -
EY 2.62 2.58 1.94 0.00  -   -   -  -
  YoY % 1.55% 32.99% 0.00% - - - -
  Horiz. % 135.05% 132.99% 100.00% - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.49 0.69 0.00  -   -   -  -
  YoY % 6.12% -28.99% 0.00% - - - -
  Horiz. % 75.36% 71.01% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08  -   -   -  CAGR
Date 28/02/12 28/02/11 22/02/10 -  -   -   -  -
Price 0.5400 0.5900 0.6400 0.0000  -   -   -  -
P/RPS 1.72 1.94 2.23 0.00  -   -   -  -
  YoY % -11.34% -13.00% 0.00% - - - -
  Horiz. % 77.13% 87.00% 100.00% - - - -
P/EPS 38.85 47.58 49.23 0.00  -   -   -  -
  YoY % -18.35% -3.35% 0.00% - - - -
  Horiz. % 78.92% 96.65% 100.00% - - - -
EY 2.57 2.10 2.03 0.00  -   -   -  -
  YoY % 22.38% 3.45% 0.00% - - - -
  Horiz. % 126.60% 103.45% 100.00% - - - -
DY 0.00 0.00 0.00 0.00  -   -   -  -
  YoY % 0.00% 0.00% 0.00% - - - -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.60 0.66 0.00  -   -   -  -
  YoY % -11.67% -9.09% 0.00% - - - -
  Horiz. % 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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