Highlights

[HEXTAR] YoY TTM 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 -     2.75%    YoY -     33.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
Revenue 99,757 97,205 98,901 102,150 90,970 94,586  -  1.07%
  YoY % 2.63% -1.71% -3.18% 12.29% -3.82% - -
  Horiz. % 105.47% 102.77% 104.56% 108.00% 96.18% 100.00% -
PBT 3,227 4,597 4,767 5,933 4,843 8,387  -  -17.38%
  YoY % -29.80% -3.57% -19.65% 22.51% -42.26% - -
  Horiz. % 38.48% 54.81% 56.84% 70.74% 57.74% 100.00% -
Tax -1,036 -1,368 -755 -1,455 -1,476 -1,775  -  -10.20%
  YoY % 24.27% -81.19% 48.11% 1.42% 16.85% - -
  Horiz. % 58.37% 77.07% 42.54% 81.97% 83.15% 100.00% -
NP 2,191 3,229 4,012 4,478 3,367 6,612  -  -19.81%
  YoY % -32.15% -19.52% -10.41% 33.00% -49.08% - -
  Horiz. % 33.14% 48.84% 60.68% 67.73% 50.92% 100.00% -
NP to SH 2,191 3,229 4,012 4,478 3,367 6,612  -  -19.81%
  YoY % -32.15% -19.52% -10.41% 33.00% -49.08% - -
  Horiz. % 33.14% 48.84% 60.68% 67.73% 50.92% 100.00% -
Tax Rate 32.10 % 29.76 % 15.84 % 24.52 % 30.48 % 21.16 %  -  % 8.69%
  YoY % 7.86% 87.88% -35.40% -19.55% 44.05% - -
  Horiz. % 151.70% 140.64% 74.86% 115.88% 144.05% 100.00% -
Total Cost 97,566 93,976 94,889 97,672 87,603 87,974  -  2.09%
  YoY % 3.82% -0.96% -2.85% 11.49% -0.42% - -
  Horiz. % 110.90% 106.82% 107.86% 111.02% 99.58% 100.00% -
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376  -  4.30%
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% - -
  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  -  CAGR
Div 0 0 0 0 0 0  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 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  -  CAGR
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376  -  4.30%
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% - -
  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  -  5.87%
  YoY % 6.60% -0.72% 25.68% 0.03% -0.01% - -
  Horiz. % 133.04% 124.80% 125.71% 100.02% 99.99% 100.00% -
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
NP Margin 2.20 % 3.32 % 4.06 % 4.38 % 3.70 % 6.99 %  -  % -20.63%
  YoY % -33.73% -18.23% -7.31% 18.38% -47.07% - -
  Horiz. % 31.47% 47.50% 58.08% 62.66% 52.93% 100.00% -
ROE 2.29 % 3.56 % 4.40 % 5.56 % 4.31 % 8.55 %  -  % -23.15%
  YoY % -35.67% -19.09% -20.86% 29.00% -49.59% - -
  Horiz. % 26.78% 41.64% 51.46% 65.03% 50.41% 100.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 94.00 97.64 98.63 128.03 114.06 118.57  -  -4.54%
  YoY % -3.73% -1.00% -22.96% 12.25% -3.80% - -
  Horiz. % 79.28% 82.35% 83.18% 107.98% 96.20% 100.00% -
EPS 2.06 3.24 4.00 5.61 4.22 8.29  -  -24.29%
  YoY % -36.42% -19.00% -28.70% 32.94% -49.10% - -
  Horiz. % 24.85% 39.08% 48.25% 67.67% 50.90% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700  -  -1.49%
  YoY % -1.10% 0.00% -9.90% 3.06% 1.03% - -
  Horiz. % 92.78% 93.81% 93.81% 104.12% 101.03% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -  CAGR
RPS 7.60 7.40 7.53 7.78 6.93 7.20  -  1.09%
  YoY % 2.70% -1.73% -3.21% 12.27% -3.75% - -
  Horiz. % 105.56% 102.78% 104.58% 108.06% 96.25% 100.00% -
EPS 0.17 0.25 0.31 0.34 0.26 0.50  -  -19.40%
  YoY % -32.00% -19.35% -8.82% 30.77% -48.00% - -
  Horiz. % 34.00% 50.00% 62.00% 68.00% 52.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0727 0.0690 0.0695 0.0614 0.0595 0.0589  -  4.30%
  YoY % 5.36% -0.72% 13.19% 3.19% 1.02% - -
  Horiz. % 123.43% 117.15% 118.00% 104.24% 101.02% 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  -  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  -  -
P/RPS 0.79 0.67 0.63 0.41 0.42 0.57  -  6.74%
  YoY % 17.91% 6.35% 53.66% -2.38% -26.32% - -
  Horiz. % 138.60% 117.54% 110.53% 71.93% 73.68% 100.00% -
P/EPS 35.84 20.19 15.50 9.44 11.37 8.08  -  34.69%
  YoY % 77.51% 30.26% 64.19% -16.97% 40.72% - -
  Horiz. % 443.56% 249.88% 191.83% 116.83% 140.72% 100.00% -
EY 2.79 4.95 6.45 10.59 8.79 12.37  -  -25.75%
  YoY % -43.64% -23.26% -39.09% 20.48% -28.94% - -
  Horiz. % 22.55% 40.02% 52.14% 85.61% 71.06% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 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  -  3.51%
  YoY % 13.89% 5.88% 30.77% 6.12% -28.99% - -
  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  -  CAGR
Date 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -  -  -
Price 0.6900 0.7350 0.6000 0.5400 0.5900 0.0000  -  -
P/RPS 0.73 0.75 0.61 0.42 0.52 0.00  -  -
  YoY % -2.67% 22.95% 45.24% -19.23% 0.00% - -
  Horiz. % 140.38% 144.23% 117.31% 80.77% 100.00% - -
P/EPS 33.42 22.66 15.00 9.62 13.98 0.00  -  -
  YoY % 47.48% 51.07% 55.93% -31.19% 0.00% - -
  Horiz. % 239.06% 162.09% 107.30% 68.81% 100.00% - -
EY 2.99 4.41 6.67 10.39 7.16 0.00  -  -
  YoY % -32.20% -33.88% -35.80% 45.11% 0.00% - -
  Horiz. % 41.76% 61.59% 93.16% 145.11% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.77 0.81 0.66 0.53 0.60 0.00  -  -
  YoY % -4.94% 22.73% 24.53% -11.67% 0.00% - -
  Horiz. % 128.33% 135.00% 110.00% 88.33% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS