[HEXTAR] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -9.82%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 51,210 96,389 95,352 98,460 103,738 93,727 93,343 -10.80%
PBT 1,433 4,134 4,276 4,329 6,100 5,163 6,713 -25.47%
Tax -553 -1,269 -1,276 -711 -1,385 -1,527 -1,322 -15.29%
NP 880 2,865 3,000 3,618 4,715 3,636 5,391 -29.18%
-
NP to SH 880 2,865 3,000 3,618 4,715 3,636 5,391 -29.18%
-
Tax Rate 38.59% 30.70% 29.84% 16.42% 22.70% 29.58% 19.69% -
Total Cost 50,330 93,524 92,352 94,842 99,023 90,091 87,952 -10.08%
-
Net Worth 0 89,709 91,957 91,447 81,519 79,406 77,933 -
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 0 89,709 91,957 91,447 81,519 79,406 77,933 -
NOSH 106,481 99,677 101,052 100,491 79,920 80,208 79,523 5.71%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.72% 2.97% 3.15% 3.67% 4.55% 3.88% 5.78% -
ROE 0.00% 3.19% 3.26% 3.96% 5.78% 4.58% 6.92% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 48.09 96.70 94.36 97.98 129.80 116.85 117.38 -15.62%
EPS 0.83 2.87 2.97 3.60 5.90 4.53 6.78 -32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.91 0.91 1.02 0.99 0.98 -
Adjusted Per Share Value based on latest NOSH - 100,491
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.31 2.47 2.44 2.52 2.65 2.40 2.39 -10.81%
EPS 0.02 0.07 0.08 0.09 0.12 0.09 0.14 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0229 0.0235 0.0234 0.0208 0.0203 0.0199 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.55 0.91 0.855 0.61 0.54 0.46 0.69 -
P/RPS 1.14 0.94 0.91 0.62 0.42 0.39 0.59 13.36%
P/EPS 66.55 31.66 28.80 16.94 9.15 10.15 10.18 42.97%
EY 1.50 3.16 3.47 5.90 10.93 9.85 9.82 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.01 0.94 0.67 0.53 0.46 0.70 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/08/15 28/08/14 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.38 0.805 0.835 0.62 0.53 0.585 0.46 -
P/RPS 0.79 0.83 0.88 0.63 0.41 0.50 0.39 14.38%
P/EPS 45.98 28.01 28.13 17.22 8.98 12.90 6.79 43.93%
EY 2.17 3.57 3.56 5.81 11.13 7.75 14.74 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.92 0.68 0.52 0.59 0.47 -

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