Highlights

[HEXTAR] YoY 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 -     141.43%    YoY -     48.72%
Quarter Report


View:


Show?  YoY % Horiz. %

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 23,187 24,529 27,457 27,506 21,899 26,124 28,047 -3.00%
  YoY % -5.47% -10.66% -0.18% 25.60% -16.17% -6.86% -
  Horiz. % 82.67% 87.46% 97.90% 98.07% 78.08% 93.14% 100.00%
PBT 536 1,413 1,395 2,345 1,592 3,055 2,614 -22.38%
  YoY % -62.07% 1.29% -40.51% 47.30% -47.89% 16.87% -
  Horiz. % 20.50% 54.06% 53.37% 89.71% 60.90% 116.87% 100.00%
Tax -176 -351 -89 -486 -342 -436 -338 -9.91%
  YoY % 49.86% -294.38% 81.69% -42.11% 21.56% -28.99% -
  Horiz. % 52.07% 103.85% 26.33% 143.79% 101.18% 128.99% 100.00%
NP 360 1,062 1,306 1,859 1,250 2,619 2,276 -25.53%
  YoY % -66.10% -18.68% -29.75% 48.72% -52.27% 15.07% -
  Horiz. % 15.82% 46.66% 57.38% 81.68% 54.92% 115.07% 100.00%
NP to SH 360 1,062 1,306 1,859 1,250 2,619 2,276 -25.53%
  YoY % -66.10% -18.68% -29.75% 48.72% -52.27% 15.07% -
  Horiz. % 15.82% 46.66% 57.38% 81.68% 54.92% 115.07% 100.00%
Tax Rate 32.84 % 24.84 % 6.38 % 20.72 % 21.48 % 14.27 % 12.93 % 16.07%
  YoY % 32.21% 289.34% -69.21% -3.54% 50.53% 10.36% -
  Horiz. % 253.98% 192.11% 49.34% 160.25% 166.13% 110.36% 100.00%
Total Cost 22,827 23,467 26,151 25,647 20,649 23,505 25,771 -1.92%
  YoY % -2.73% -10.26% 1.97% 24.20% -12.15% -8.79% -
  Horiz. % 88.58% 91.06% 101.47% 99.52% 80.12% 91.21% 100.00%
Net Worth 89,999 89,167 89,737 78,526 76,923 69,326 - -
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% 0.00% -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 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 89,999 89,167 89,737 78,526 76,923 69,326 - -
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% 0.00% -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 100.00% -
NOSH 99,999 100,188 80,122 80,129 80,128 70,026 12,282 39.83%
  YoY % -0.19% 25.04% -0.01% 0.00% 14.43% 470.12% -
  Horiz. % 814.15% 815.68% 652.32% 652.37% 652.36% 570.12% 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 1.55 % 4.33 % 4.76 % 6.76 % 5.71 % 10.03 % 8.11 % -23.25%
  YoY % -64.20% -9.03% -29.59% 18.39% -43.07% 23.67% -
  Horiz. % 19.11% 53.39% 58.69% 83.35% 70.41% 123.67% 100.00%
ROE 0.40 % 1.19 % 1.46 % 2.37 % 1.63 % 3.78 % - % -
  YoY % -66.39% -18.49% -38.40% 45.40% -56.88% 0.00% -
  Horiz. % 10.58% 31.48% 38.62% 62.70% 43.12% 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 23.19 24.48 34.27 34.33 27.33 37.31 228.34 -30.63%
  YoY % -5.27% -28.57% -0.17% 25.61% -26.75% -83.66% -
  Horiz. % 10.16% 10.72% 15.01% 15.03% 11.97% 16.34% 100.00%
EPS 0.36 1.06 1.63 2.32 1.56 3.74 18.53 -46.75%
  YoY % -66.04% -34.97% -29.74% 48.72% -58.29% -79.82% -
  Horiz. % 1.94% 5.72% 8.80% 12.52% 8.42% 20.18% 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 1.77 1.87 2.09 2.09 1.67 1.99 2.14 -2.99%
  YoY % -5.35% -10.53% 0.00% 25.15% -16.08% -7.01% -
  Horiz. % 82.71% 87.38% 97.66% 97.66% 78.04% 92.99% 100.00%
EPS 0.03 0.08 0.10 0.14 0.10 0.20 0.17 -24.22%
  YoY % -62.50% -20.00% -28.57% 40.00% -50.00% 17.65% -
  Horiz. % 17.65% 47.06% 58.82% 82.35% 58.82% 117.65% 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 0.0685 0.0679 0.0683 0.0598 0.0586 0.0528 - -
  YoY % 0.88% -0.59% 14.21% 2.05% 10.98% 0.00% -
  Horiz. % 129.73% 128.60% 129.36% 113.26% 110.98% 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 3.43 2.55 1.52 1.37 1.68 0.00 0.00 -
  YoY % 34.51% 67.76% 10.95% -18.45% 0.00% 0.00% -
  Horiz. % 204.17% 151.79% 90.48% 81.55% 100.00% - -
P/EPS 220.83 58.96 31.90 20.26 29.49 0.00 0.00 -
  YoY % 274.54% 84.83% 57.45% -31.30% 0.00% 0.00% -
  Horiz. % 748.83% 199.93% 108.17% 68.70% 100.00% - -
EY 0.45 1.70 3.13 4.94 3.39 0.00 0.00 -
  YoY % -73.53% -45.69% -36.64% 45.72% 0.00% 0.00% -
  Horiz. % 13.27% 50.15% 92.33% 145.72% 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 3.23 2.51 1.87 1.31 2.20 0.00 0.00 -
  YoY % 28.69% 34.22% 42.75% -40.45% 0.00% 0.00% -
  Horiz. % 146.82% 114.09% 85.00% 59.55% 100.00% - -
P/EPS 208.33 58.02 39.26 19.40 38.46 0.00 0.00 -
  YoY % 259.07% 47.78% 102.37% -49.56% 0.00% 0.00% -
  Horiz. % 541.68% 150.86% 102.08% 50.44% 100.00% - -
EY 0.48 1.72 2.55 5.16 2.60 0.00 0.00 -
  YoY % -72.09% -32.55% -50.58% 98.46% 0.00% 0.00% -
  Horiz. % 18.46% 66.15% 98.08% 198.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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