[HEXTAR] QoQ TTM Result on 31-Mar-2011 [#2]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 7.99%
YoY- -32.55%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 102,150 101,291 99,334 93,727 90,970 89,660 89,118 9.49%
PBT 5,933 5,809 5,916 5,163 4,843 4,781 5,250 8.47%
Tax -1,455 -1,451 -1,671 -1,527 -1,476 -1,366 -1,228 11.93%
NP 4,478 4,358 4,245 3,636 3,367 3,415 4,022 7.40%
-
NP to SH 4,478 4,358 4,245 3,636 3,367 3,415 4,022 7.40%
-
Tax Rate 24.52% 24.98% 28.25% 29.58% 30.48% 28.57% 23.39% -
Total Cost 97,672 96,933 95,089 90,091 87,603 86,245 85,096 9.59%
-
Net Worth 80,582 79,315 78,526 79,406 78,162 77,206 76,923 3.13%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 80,582 79,315 78,526 79,406 78,162 77,206 76,923 3.13%
NOSH 79,784 80,116 80,129 80,208 79,758 79,594 80,128 -0.28%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.38% 4.30% 4.27% 3.88% 3.70% 3.81% 4.51% -
ROE 5.56% 5.49% 5.41% 4.58% 4.31% 4.42% 5.23% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 128.03 126.43 123.97 116.85 114.06 112.65 111.22 9.80%
EPS 5.61 5.44 5.30 4.53 4.22 4.29 5.02 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.98 0.99 0.98 0.97 0.96 3.43%
Adjusted Per Share Value based on latest NOSH - 80,208
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.78 7.71 7.56 7.14 6.93 6.83 6.79 9.47%
EPS 0.34 0.33 0.32 0.28 0.26 0.26 0.31 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0604 0.0598 0.0605 0.0595 0.0588 0.0586 3.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.44 0.47 0.46 0.48 0.46 0.46 -
P/RPS 0.41 0.35 0.38 0.39 0.42 0.41 0.41 0.00%
P/EPS 9.44 8.09 8.87 10.15 11.37 10.72 9.16 2.02%
EY 10.59 12.36 11.27 9.85 8.79 9.33 10.91 -1.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.48 0.46 0.49 0.47 0.48 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.54 0.49 0.45 0.585 0.59 0.48 0.60 -
P/RPS 0.42 0.39 0.36 0.50 0.52 0.43 0.54 -15.38%
P/EPS 9.62 9.01 8.49 12.90 13.98 11.19 11.95 -13.42%
EY 10.39 11.10 11.77 7.75 7.16 8.94 8.37 15.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.46 0.59 0.60 0.49 0.63 -10.85%

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