[HEXTAR] QoQ TTM Result on 31-Mar-2010 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -18.47%
YoY- -14.78%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 90,970 89,660 89,118 93,343 94,586 88,581 89,748 0.90%
PBT 4,843 4,781 5,250 6,713 8,387 7,530 8,350 -30.38%
Tax -1,476 -1,366 -1,228 -1,322 -1,775 -1,457 -1,681 -8.28%
NP 3,367 3,415 4,022 5,391 6,612 6,073 6,669 -36.51%
-
NP to SH 3,367 3,415 4,022 5,391 6,612 6,073 6,669 -36.51%
-
Tax Rate 30.48% 28.57% 23.39% 19.69% 21.16% 19.35% 20.13% -
Total Cost 87,603 86,245 85,096 87,952 87,974 82,508 83,079 3.58%
-
Net Worth 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - 736 -
Div Payout % - - - - - - 11.05% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
NOSH 79,758 79,594 80,128 79,523 79,769 79,870 70,026 9.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.70% 3.81% 4.51% 5.78% 6.99% 6.86% 7.43% -
ROE 4.31% 4.42% 5.23% 6.92% 8.55% 7.92% 9.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 114.06 112.65 111.22 117.38 118.57 110.91 128.16 -7.45%
EPS 4.22 4.29 5.02 6.78 8.29 7.60 9.52 -41.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.05 -
NAPS 0.98 0.97 0.96 0.98 0.97 0.96 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 79,523
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.33 2.29 2.28 2.39 2.42 2.27 2.30 0.86%
EPS 0.09 0.09 0.10 0.14 0.17 0.16 0.17 -34.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.02 0.0197 0.0197 0.0199 0.0198 0.0196 0.0177 8.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.48 0.46 0.46 0.69 0.67 0.78 0.00 -
P/RPS 0.42 0.41 0.41 0.59 0.57 0.70 0.00 -
P/EPS 11.37 10.72 9.16 10.18 8.08 10.26 0.00 -
EY 8.79 9.33 10.91 9.82 12.37 9.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.48 0.70 0.69 0.81 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 - - - -
Price 0.59 0.48 0.60 0.46 0.00 0.00 0.00 -
P/RPS 0.52 0.43 0.54 0.39 0.00 0.00 0.00 -
P/EPS 13.98 11.19 11.95 6.79 0.00 0.00 0.00 -
EY 7.16 8.94 8.37 14.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.63 0.47 0.00 0.00 0.00 -

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 ⃤ & 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