Highlights

[HEXTAR] YoY Quarter Result on 2012-03-31 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -9.20%    YoY -     30.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,566 22,981 24,834 25,275 23,687 20,931 22,173 2.75%
  YoY % 11.25% -7.46% -1.74% 6.70% 13.17% -5.60% -
  Horiz. % 115.30% 103.64% 112.00% 113.99% 106.83% 94.40% 100.00%
PBT 1,271 523 844 1,282 1,115 795 2,469 -11.88%
  YoY % 143.02% -38.03% -34.17% 14.98% 40.25% -67.80% -
  Horiz. % 51.48% 21.18% 34.18% 51.92% 45.16% 32.20% 100.00%
Tax -344 -139 -231 -275 -345 -294 -747 -13.73%
  YoY % -147.48% 39.83% 16.00% 20.29% -17.35% 60.64% -
  Horiz. % 46.05% 18.61% 30.92% 36.81% 46.18% 39.36% 100.00%
NP 927 384 613 1,007 770 501 1,722 -11.12%
  YoY % 141.41% -37.36% -39.13% 30.78% 53.69% -70.91% -
  Horiz. % 53.83% 22.30% 35.60% 58.48% 44.72% 29.09% 100.00%
NP to SH 927 384 613 1,007 770 501 1,722 -11.12%
  YoY % 141.41% -37.36% -39.13% 30.78% 53.69% -70.91% -
  Horiz. % 53.83% 22.30% 35.60% 58.48% 44.72% 29.09% 100.00%
Tax Rate 27.07 % 26.58 % 27.37 % 21.45 % 30.94 % 36.98 % 30.26 % -2.10%
  YoY % 1.84% -2.89% 27.60% -30.67% -16.33% 22.21% -
  Horiz. % 89.46% 87.84% 90.45% 70.89% 102.25% 122.21% 100.00%
Total Cost 24,639 22,597 24,221 24,268 22,917 20,430 20,451 3.61%
  YoY % 9.04% -6.70% -0.19% 5.90% 12.17% -0.10% -
  Horiz. % 120.48% 110.49% 118.43% 118.66% 112.06% 99.90% 100.00%
Net Worth 89,709 91,957 91,447 81,519 79,406 77,933 - -
  YoY % -2.44% 0.56% 12.18% 2.66% 1.89% 0.00% -
  Horiz. % 115.11% 118.00% 117.34% 104.60% 101.89% 100.00% -
Dividend
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 89,709 91,957 91,447 81,519 79,406 77,933 - -
  YoY % -2.44% 0.56% 12.18% 2.66% 1.89% 0.00% -
  Horiz. % 115.11% 118.00% 117.34% 104.60% 101.89% 100.00% -
NOSH 99,677 101,052 100,491 79,920 80,208 79,523 52,340 13.05%
  YoY % -1.36% 0.56% 25.74% -0.36% 0.86% 51.94% -
  Horiz. % 190.44% 193.07% 192.00% 152.69% 153.24% 151.94% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.63 % 1.67 % 2.47 % 3.98 % 3.25 % 2.39 % 7.77 % -13.49%
  YoY % 117.37% -32.39% -37.94% 22.46% 35.98% -69.24% -
  Horiz. % 46.72% 21.49% 31.79% 51.22% 41.83% 30.76% 100.00%
ROE 1.03 % 0.42 % 0.67 % 1.24 % 0.97 % 0.64 % - % -
  YoY % 145.24% -37.31% -45.97% 27.84% 51.56% 0.00% -
  Horiz. % 160.94% 65.62% 104.69% 193.75% 151.56% 100.00% -
Per Share
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.65 22.74 24.71 31.63 29.53 26.32 42.36 -9.11%
  YoY % 12.80% -7.97% -21.88% 7.11% 12.20% -37.87% -
  Horiz. % 60.55% 53.68% 58.33% 74.67% 69.71% 62.13% 100.00%
EPS 0.93 0.38 0.61 1.26 0.96 0.63 3.29 -21.38%
  YoY % 144.74% -37.70% -51.59% 31.25% 52.38% -80.85% -
  Horiz. % 28.27% 11.55% 18.54% 38.30% 29.18% 19.15% 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 0.9000 0.9100 0.9100 1.0200 0.9900 0.9800 - -
  YoY % -1.10% 0.00% -10.78% 3.03% 1.02% 0.00% -
  Horiz. % 91.84% 92.86% 92.86% 104.08% 101.02% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.12 2.80 3.03 3.08 2.89 2.55 2.70 2.79%
  YoY % 11.43% -7.59% -1.62% 6.57% 13.33% -5.56% -
  Horiz. % 115.56% 103.70% 112.22% 114.07% 107.04% 94.44% 100.00%
EPS 0.11 0.05 0.07 0.12 0.09 0.06 0.21 -11.58%
  YoY % 120.00% -28.57% -41.67% 33.33% 50.00% -71.43% -
  Horiz. % 52.38% 23.81% 33.33% 57.14% 42.86% 28.57% 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 0.1093 0.1121 0.1114 0.0993 0.0968 0.0950 - -
  YoY % -2.50% 0.63% 12.19% 2.58% 1.89% 0.00% -
  Horiz. % 115.05% 118.00% 117.26% 104.53% 101.89% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.9100 0.8550 0.6100 0.5400 0.4600 0.6900 0.0000 -
P/RPS 3.55 3.76 2.47 1.71 1.56 2.62 0.00 -
  YoY % -5.59% 52.23% 44.44% 9.62% -40.46% 0.00% -
  Horiz. % 135.50% 143.51% 94.27% 65.27% 59.54% 100.00% -
P/EPS 97.85 225.00 100.00 42.86 47.92 109.52 0.00 -
  YoY % -56.51% 125.00% 133.32% -10.56% -56.25% 0.00% -
  Horiz. % 89.34% 205.44% 91.31% 39.13% 43.75% 100.00% -
EY 1.02 0.44 1.00 2.33 2.09 0.91 0.00 -
  YoY % 131.82% -56.00% -57.08% 11.48% 129.67% 0.00% -
  Horiz. % 112.09% 48.35% 109.89% 256.04% 229.67% 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 1.01 0.94 0.67 0.53 0.46 0.70 0.00 -
  YoY % 7.45% 40.30% 26.42% 15.22% -34.29% 0.00% -
  Horiz. % 144.29% 134.29% 95.71% 75.71% 65.71% 100.00% -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/08/14 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 - -
Price 0.8050 0.8350 0.6200 0.5300 0.5850 0.4600 0.0000 -
P/RPS 3.14 3.67 2.51 1.68 1.98 1.75 0.00 -
  YoY % -14.44% 46.22% 49.40% -15.15% 13.14% 0.00% -
  Horiz. % 179.43% 209.71% 143.43% 96.00% 113.14% 100.00% -
P/EPS 86.56 219.74 101.64 42.06 60.94 73.02 0.00 -
  YoY % -60.61% 116.19% 141.65% -30.98% -16.54% 0.00% -
  Horiz. % 118.54% 300.93% 139.19% 57.60% 83.46% 100.00% -
EY 1.16 0.46 0.98 2.38 1.64 1.37 0.00 -
  YoY % 152.17% -53.06% -58.82% 45.12% 19.71% 0.00% -
  Horiz. % 84.67% 33.58% 71.53% 173.72% 119.71% 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 0.89 0.92 0.68 0.52 0.59 0.47 0.00 -
  YoY % -3.26% 35.29% 30.77% -11.86% 25.53% 0.00% -
  Horiz. % 189.36% 195.74% 144.68% 110.64% 125.53% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS