[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 1.79%
YoY- 12.13%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,037 103,793 100,776 100,452 101,291 100,596 95,880 4.22%
PBT 5,425 5,682 5,734 6,340 5,809 6,561 5,152 3.49%
Tax -1,029 -1,120 -1,502 -1,904 -1,451 -1,738 -1,634 -26.46%
NP 4,396 4,562 4,232 4,436 4,358 4,822 3,518 15.96%
-
NP to SH 4,396 4,562 4,232 4,436 4,358 4,822 3,518 15.96%
-
Tax Rate 18.97% 19.71% 26.19% 30.03% 24.98% 26.49% 31.72% -
Total Cost 97,641 99,230 96,544 96,016 96,933 95,773 92,362 3.76%
-
Net Worth 72,197 89,547 81,446 80,582 79,236 78,421 79,154 -5.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,197 89,547 81,446 80,582 79,236 78,421 79,154 -5.93%
NOSH 80,218 79,953 79,849 79,784 80,037 80,022 79,954 0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.31% 4.40% 4.20% 4.42% 4.30% 4.79% 3.67% -
ROE 6.09% 5.10% 5.20% 5.50% 5.50% 6.15% 4.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 127.20 129.82 126.21 125.90 126.55 125.71 119.92 3.99%
EPS 5.48 5.71 5.30 5.56 5.45 6.03 4.40 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.12 1.02 1.01 0.99 0.98 0.99 -6.14%
Adjusted Per Share Value based on latest NOSH - 79,784
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.77 7.90 7.67 7.65 7.71 7.66 7.30 4.23%
EPS 0.33 0.35 0.32 0.34 0.33 0.37 0.27 14.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.055 0.0682 0.062 0.0614 0.0603 0.0597 0.0603 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.62 0.52 0.54 0.53 0.44 0.47 0.46 -
P/RPS 0.49 0.40 0.43 0.42 0.35 0.37 0.38 18.41%
P/EPS 11.31 9.11 10.19 9.53 8.08 7.80 10.45 5.39%
EY 8.84 10.97 9.81 10.49 12.37 12.82 9.57 -5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.46 0.53 0.52 0.44 0.48 0.46 30.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 -
Price 0.60 0.64 0.53 0.54 0.49 0.45 0.585 -
P/RPS 0.47 0.49 0.42 0.43 0.39 0.36 0.49 -2.73%
P/EPS 10.95 11.21 10.00 9.71 9.00 7.47 13.30 -12.12%
EY 9.13 8.92 10.00 10.30 11.11 13.39 7.52 13.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.52 0.53 0.49 0.46 0.59 8.82%

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