Highlights

[HEXTAR] YoY 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 -     49.86%    YoY -     12.13%
Quarter Report


View:


Show?  YoY % Horiz. %

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 28,023 22,804 21,977 25,113 24,254 22,944 16,939 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 897 750 934 1,585 1,461 1,399 542 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 -377 -302 -202 -476 -472 -362 -44 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 520 448 732 1,109 989 1,037 498 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 520 448 732 1,109 989 1,037 498 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 27,503 22,356 21,245 24,004 23,265 21,907 16,441 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 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % 1.34 % - % -
  YoY % 10.20% -38.75% -42.03% 8.66% -5.22% 0.00% -
  Horiz. % 40.30% 36.57% 59.70% 102.99% 94.78% 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 26.41 22.91 21.92 31.48 30.41 28.76 138.10 -24.09%
  YoY % 15.28% 4.52% -30.37% 3.52% 5.74% -79.17% -
  Horiz. % 19.12% 16.59% 15.87% 22.80% 22.02% 20.83% 100.00%
EPS 0.49 0.45 0.73 1.39 1.24 1.30 4.06 -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 - 820,679
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.41 2.78 2.68 3.06 2.96 2.80 2.06 8.76%
  YoY % 22.66% 3.73% -12.42% 3.38% 5.71% 35.92% -
  Horiz. % 165.53% 134.95% 130.10% 148.54% 143.69% 135.92% 100.00%
EPS 0.06 0.05 0.09 0.14 0.12 0.13 0.06 -
  YoY % 20.00% -44.44% -35.71% 16.67% -7.69% 116.67% -
  Horiz. % 100.00% 83.33% 150.00% 233.33% 200.00% 216.67% 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 0.1164 0.1104 0.1112 0.0982 0.0952 0.0943 - -
  YoY % 5.43% -0.72% 13.24% 3.15% 0.95% 0.00% -
  Horiz. % 123.44% 117.07% 117.92% 104.14% 100.95% 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 2.80 2.86 2.83 1.68 1.58 2.33 0.00 -
  YoY % -2.10% 1.06% 68.45% 6.33% -32.19% 0.00% -
  Horiz. % 120.17% 122.75% 121.46% 72.10% 67.81% 100.00% -
P/EPS 151.02 145.56 84.93 38.13 38.71 51.54 0.00 -
  YoY % 3.75% 71.39% 122.74% -1.50% -24.89% 0.00% -
  Horiz. % 293.02% 282.42% 164.78% 73.98% 75.11% 100.00% -
EY 0.66 0.69 1.18 2.62 2.58 1.94 0.00 -
  YoY % -4.35% -41.53% -54.96% 1.55% 32.99% 0.00% -
  Horiz. % 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 0.82 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 2.61 3.21 2.74 1.72 1.94 2.23 0.00 -
  YoY % -18.69% 17.15% 59.30% -11.34% -13.00% 0.00% -
  Horiz. % 117.04% 143.95% 122.87% 77.13% 87.00% 100.00% -
P/EPS 140.82 163.33 82.19 38.85 47.58 49.23 0.00 -
  YoY % -13.78% 98.72% 111.56% -18.35% -3.35% 0.00% -
  Horiz. % 286.05% 331.77% 166.95% 78.92% 96.65% 100.00% -
EY 0.71 0.61 1.22 2.57 2.10 2.03 0.00 -
  YoY % 16.39% -50.00% -52.53% 22.38% 3.45% 0.00% -
  Horiz. % 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 0.77 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.
 


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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Music still loud at the GLOVES party gloveharicut
5. SUPERMAX - BEYOND GLOVES !!! freetospeak
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS