[HEXTAR] QoQ TTM 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- 2.75%
YoY- 33.0%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,037 103,689 103,738 102,150 101,291 99,334 93,727 5.81%
PBT 5,418 5,150 6,100 5,933 5,809 5,916 5,163 3.25%
Tax -1,029 -988 -1,385 -1,455 -1,451 -1,671 -1,527 -23.08%
NP 4,389 4,162 4,715 4,478 4,358 4,245 3,636 13.33%
-
NP to SH 4,389 4,162 4,715 4,478 4,358 4,245 3,636 13.33%
-
Tax Rate 18.99% 19.18% 22.70% 24.52% 24.98% 28.25% 29.58% -
Total Cost 97,648 99,527 99,023 97,672 96,933 95,089 90,091 5.50%
-
Net Worth 73,049 89,737 81,519 80,582 79,315 78,526 79,406 -5.39%
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 73,049 89,737 81,519 80,582 79,315 78,526 79,406 -5.39%
NOSH 81,166 80,122 79,920 79,784 80,116 80,129 80,208 0.79%
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 4.30% 4.01% 4.55% 4.38% 4.30% 4.27% 3.88% -
ROE 6.01% 4.64% 5.78% 5.56% 5.49% 5.41% 4.58% -
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 125.71 129.41 129.80 128.03 126.43 123.97 116.85 4.97%
EPS 5.41 5.19 5.90 5.61 5.44 5.30 4.53 12.52%
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 7.90 8.02 8.03 7.91 7.84 7.69 7.25 5.87%
EPS 0.34 0.32 0.36 0.35 0.34 0.33 0.28 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0565 0.0694 0.0631 0.0624 0.0614 0.0608 0.0615 -5.48%
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 0.42 0.41 0.35 0.38 0.39 16.38%
P/EPS 11.47 10.01 9.15 9.44 8.09 8.87 10.15 8.46%
EY 8.72 9.99 10.93 10.59 12.36 11.27 9.85 -7.78%
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 0.48 0.49 0.41 0.42 0.39 0.36 0.50 -2.67%
P/EPS 11.10 12.32 8.98 9.62 9.01 8.49 12.90 -9.50%
EY 9.01 8.12 11.13 10.39 11.10 11.77 7.75 10.53%
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