[HEXTAR] YoY 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 112,092 91,216 87,908 100,452 97,016 91,776 67,756 8.74%
PBT 3,588 3,000 3,736 6,340 5,844 5,596 2,168 8.75%
Tax -1,508 -1,208 -808 -1,904 -1,888 -1,448 -176 43.02%
NP 2,080 1,792 2,928 4,436 3,956 4,148 1,992 0.72%
-
NP to SH 2,080 1,792 2,928 4,436 3,956 4,148 1,992 0.72%
-
Tax Rate 42.03% 40.27% 21.63% 30.03% 32.31% 25.88% 8.12% -
Total Cost 110,012 89,424 84,980 96,016 93,060 87,628 65,764 8.94%
-
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 0 -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 0 -
NOSH 106,122 99,555 100,273 79,784 79,758 79,769 12,266 43.25%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.86% 1.96% 3.33% 4.42% 4.08% 4.52% 2.94% -
ROE 2.18% 1.98% 3.21% 5.50% 5.06% 5.36% 0.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 105.63 91.62 87.67 125.90 121.64 115.05 552.39 -24.08%
EPS 1.96 1.80 2.92 5.56 4.96 5.20 16.24 -29.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.91 1.01 0.98 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,784
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.67 7.06 6.80 7.77 7.51 7.10 5.24 8.75%
EPS 0.16 0.14 0.23 0.34 0.31 0.32 0.15 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0701 0.0706 0.0624 0.0605 0.0599 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.74 0.655 0.62 0.53 0.48 0.67 0.00 -
P/RPS 0.70 0.71 0.71 0.42 0.39 0.58 0.00 -
P/EPS 37.76 36.39 21.23 9.53 9.68 12.88 0.00 -
EY 2.65 2.75 4.71 10.49 10.33 7.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.68 0.52 0.49 0.69 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 - -
Price 0.69 0.735 0.60 0.54 0.59 0.64 0.00 -
P/RPS 0.65 0.80 0.68 0.43 0.49 0.56 0.00 -
P/EPS 35.20 40.83 20.55 9.71 11.90 12.31 0.00 -
EY 2.84 2.45 4.87 10.30 8.41 8.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.66 0.53 0.60 0.66 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