Highlights

[HEXTAR] YoY Cumulative Quarter Result on 2012-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -83.35%    YoY -     -33.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 59,266 28,023 22,804 21,977 25,113 24,254 22,944 19.82%
  YoY % 111.49% 22.89% 3.76% -12.49% 3.54% 5.71% -
  Horiz. % 258.31% 122.14% 99.39% 95.79% 109.45% 105.71% 100.00%
PBT 2,077 897 750 934 1,585 1,461 1,399 7.82%
  YoY % 131.55% 19.60% -19.70% -41.07% 8.49% 4.43% -
  Horiz. % 148.46% 64.12% 53.61% 66.76% 113.30% 104.43% 100.00%
Tax -785 -377 -302 -202 -476 -472 -362 15.89%
  YoY % -108.22% -24.83% -49.50% 57.56% -0.85% -30.39% -
  Horiz. % 216.85% 104.14% 83.43% 55.80% 131.49% 130.39% 100.00%
NP 1,292 520 448 732 1,109 989 1,037 4.28%
  YoY % 148.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 124.59% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
NP to SH 1,292 520 448 732 1,109 989 1,037 4.28%
  YoY % 148.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 124.59% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
Tax Rate 37.79 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 7.48%
  YoY % -10.09% 4.37% 86.18% -27.97% -7.06% 24.85% -
  Horiz. % 146.02% 162.40% 155.60% 83.58% 116.04% 124.85% 100.00%
Total Cost 57,974 27,503 22,356 21,245 24,004 23,265 21,907 20.37%
  YoY % 110.79% 23.02% 5.23% -11.49% 3.18% 6.20% -
  Horiz. % 264.64% 125.54% 102.05% 96.98% 109.57% 106.20% 100.00%
Net Worth 96,370 95,510 90,595 91,249 80,582 78,162 77,376 4.27%
  YoY % 0.90% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.55% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
Dividend
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 96,370 95,510 90,595 91,249 80,582 78,162 77,376 4.27%
  YoY % 0.90% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.55% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
NOSH 105,901 106,122 99,555 100,273 79,784 79,758 79,769 5.55%
  YoY % -0.21% 6.60% -0.72% 25.68% 0.03% -0.01% -
  Horiz. % 132.76% 133.04% 124.80% 125.71% 100.02% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.18 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % -12.97%
  YoY % 17.20% -5.10% -41.14% -24.66% 8.33% -9.73% -
  Horiz. % 48.23% 41.15% 43.36% 73.67% 97.79% 90.27% 100.00%
ROE 1.34 % 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % 1.34 % -
  YoY % 148.15% 10.20% -38.75% -42.03% 8.66% -5.22% -
  Horiz. % 100.00% 40.30% 36.57% 59.70% 102.99% 94.78% 100.00%
Per Share
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.96 26.41 22.91 21.92 31.48 30.41 28.76 13.52%
  YoY % 111.89% 15.28% 4.52% -30.37% 3.52% 5.74% -
  Horiz. % 194.58% 91.83% 79.66% 76.22% 109.46% 105.74% 100.00%
EPS 1.22 0.49 0.45 0.73 1.39 1.24 1.30 -1.20%
  YoY % 148.98% 8.89% -38.36% -47.48% 12.10% -4.62% -
  Horiz. % 93.85% 37.69% 34.62% 56.15% 106.92% 95.38% 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 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700 -1.21%
  YoY % 1.11% -1.10% 0.00% -9.90% 3.06% 1.03% -
  Horiz. % 93.81% 92.78% 93.81% 93.81% 104.12% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.22 3.41 2.78 2.68 3.06 2.96 2.80 19.78%
  YoY % 111.73% 22.66% 3.73% -12.42% 3.38% 5.71% -
  Horiz. % 257.86% 121.79% 99.29% 95.71% 109.29% 105.71% 100.00%
EPS 0.16 0.06 0.05 0.09 0.14 0.12 0.13 4.03%
  YoY % 166.67% 20.00% -44.44% -35.71% 16.67% -7.69% -
  Horiz. % 123.08% 46.15% 38.46% 69.23% 107.69% 92.31% 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 0.1174 0.1164 0.1104 0.1112 0.0982 0.0952 0.0943 4.26%
  YoY % 0.86% 5.43% -0.72% 13.24% 3.15% 0.95% -
  Horiz. % 124.50% 123.44% 117.07% 117.92% 104.14% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 0.6700 -
P/RPS 1.16 2.80 2.86 2.83 1.68 1.58 2.33 -12.44%
  YoY % -58.57% -2.10% 1.06% 68.45% 6.33% -32.19% -
  Horiz. % 49.79% 120.17% 122.75% 121.46% 72.10% 67.81% 100.00%
P/EPS 53.28 151.02 145.56 84.93 38.13 38.71 51.54 0.63%
  YoY % -64.72% 3.75% 71.39% 122.74% -1.50% -24.89% -
  Horiz. % 103.38% 293.02% 282.42% 164.78% 73.98% 75.11% 100.00%
EY 1.88 0.66 0.69 1.18 2.62 2.58 1.94 -0.60%
  YoY % 184.85% -4.35% -41.53% -54.96% 1.55% 32.99% -
  Horiz. % 96.91% 34.02% 35.57% 60.82% 135.05% 132.99% 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 0.71 0.82 0.72 0.68 0.52 0.49 0.69 0.55%
  YoY % -13.41% 13.89% 5.88% 30.77% 6.12% -28.99% -
  Horiz. % 102.90% 118.84% 104.35% 98.55% 75.36% 71.01% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -
Price 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 0.6400 -
P/RPS 1.01 2.61 3.21 2.74 1.72 1.94 2.23 -14.01%
  YoY % -61.30% -18.69% 17.15% 59.30% -11.34% -13.00% -
  Horiz. % 45.29% 117.04% 143.95% 122.87% 77.13% 87.00% 100.00%
P/EPS 46.31 140.82 163.33 82.19 38.85 47.58 49.23 -1.16%
  YoY % -67.11% -13.78% 98.72% 111.56% -18.35% -3.35% -
  Horiz. % 94.07% 286.05% 331.77% 166.95% 78.92% 96.65% 100.00%
EY 2.16 0.71 0.61 1.22 2.57 2.10 2.03 1.19%
  YoY % 204.23% 16.39% -50.00% -52.53% 22.38% 3.45% -
  Horiz. % 106.40% 34.98% 30.05% 60.10% 126.60% 103.45% 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 0.62 0.77 0.81 0.66 0.53 0.60 0.66 -1.18%
  YoY % -19.48% -4.94% 22.73% 24.53% -11.67% -9.09% -
  Horiz. % 93.94% 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
 
 

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