[HEXTAR] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 9.51%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 142,704 91,572 91,216 96,378 95,120 93,620 87,908 38.24%
PBT 5,088 2,546 3,000 4,781 4,254 3,554 3,736 22.93%
Tax -1,572 -884 -1,208 -1,268 -1,046 -866 -808 56.03%
NP 3,516 1,662 1,792 3,513 3,208 2,688 2,928 13.01%
-
NP to SH 3,516 1,662 1,792 3,513 3,208 2,688 2,928 13.01%
-
Tax Rate 30.90% 34.72% 40.27% 26.52% 24.59% 24.37% 21.63% -
Total Cost 139,188 89,910 89,424 92,865 91,912 90,932 84,980 39.07%
-
Net Worth 89,897 91,109 90,595 91,078 88,852 91,271 91,249 -0.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 89,897 91,109 90,595 91,078 88,852 91,271 91,249 -0.99%
NOSH 99,886 100,120 99,555 100,085 99,834 100,298 100,273 -0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.46% 1.81% 1.96% 3.65% 3.37% 2.87% 3.33% -
ROE 3.91% 1.82% 1.98% 3.86% 3.61% 2.95% 3.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 142.87 91.46 91.62 96.30 95.28 93.34 87.67 38.60%
EPS 3.52 1.66 1.80 3.51 3.21 2.68 2.92 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.91 0.91 0.89 0.91 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 99,633
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.62 2.32 2.32 2.45 2.41 2.38 2.23 38.24%
EPS 0.09 0.04 0.05 0.09 0.08 0.07 0.07 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0231 0.023 0.0231 0.0226 0.0232 0.0232 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.91 0.855 0.655 0.63 0.625 0.61 0.62 -
P/RPS 0.64 0.93 0.71 0.65 0.66 0.65 0.71 -6.70%
P/EPS 25.85 51.51 36.39 17.95 19.45 22.76 21.23 14.06%
EY 3.87 1.94 2.75 5.57 5.14 4.39 4.71 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 0.72 0.69 0.70 0.67 0.68 30.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 -
Price 0.805 0.835 0.735 0.625 0.615 0.62 0.60 -
P/RPS 0.56 0.91 0.80 0.65 0.65 0.66 0.68 -12.17%
P/EPS 22.87 50.30 40.83 17.81 19.14 23.13 20.55 7.41%
EY 4.37 1.99 2.45 5.62 5.22 4.32 4.87 -6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.81 0.69 0.69 0.68 0.66 22.12%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment