[HEXTAR] QoQ TTM Result on 31-Dec-2014 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 3.4%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 50,908 51,210 76,776 99,757 94,538 96,389 95,352 -34.16%
PBT 1,309 1,433 2,704 3,227 3,080 4,134 4,276 -54.54%
Tax -591 -553 -897 -1,036 -961 -1,269 -1,276 -40.10%
NP 718 880 1,807 2,191 2,119 2,865 3,000 -61.41%
-
NP to SH 718 880 1,807 2,191 2,119 2,865 3,000 -61.41%
-
Tax Rate 45.15% 38.59% 33.17% 32.10% 31.20% 30.70% 29.84% -
Total Cost 50,190 50,330 74,969 97,566 92,419 93,524 92,352 -33.37%
-
Net Worth 95,873 0 0 95,510 89,999 89,709 91,957 2.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 95,873 0 0 95,510 89,999 89,709 91,957 2.81%
NOSH 104,210 106,481 105,753 106,122 99,999 99,677 101,052 2.07%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.41% 1.72% 2.35% 2.20% 2.24% 2.97% 3.15% -
ROE 0.75% 0.00% 0.00% 2.29% 2.35% 3.19% 3.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 48.85 48.09 72.60 94.00 94.54 96.70 94.36 -35.50%
EPS 0.69 0.83 1.71 2.06 2.12 2.87 2.97 -62.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.00 0.00 0.90 0.90 0.90 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 106,122
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.29 1.30 1.95 2.53 2.40 2.45 2.42 -34.23%
EPS 0.02 0.02 0.05 0.06 0.05 0.07 0.08 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.00 0.00 0.0242 0.0228 0.0228 0.0233 2.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.515 0.55 0.65 0.74 0.795 0.91 0.855 -
P/RPS 1.05 1.14 0.90 0.79 0.84 0.94 0.91 10.00%
P/EPS 74.75 66.55 38.04 35.84 37.52 31.66 28.80 88.75%
EY 1.34 1.50 2.63 2.79 2.67 3.16 3.47 -46.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.00 0.82 0.88 1.01 0.94 -29.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 -
Price 0.555 0.38 0.565 0.69 0.75 0.805 0.835 -
P/RPS 1.14 0.79 0.78 0.73 0.79 0.83 0.88 18.81%
P/EPS 80.55 45.98 33.07 33.42 35.39 28.01 28.13 101.52%
EY 1.24 2.17 3.02 2.99 2.83 3.57 3.56 -50.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.77 0.83 0.89 0.92 -24.77%

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