[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 19.35%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 91,572 91,216 96,378 95,120 93,620 87,908 102,037 -6.96%
PBT 2,546 3,000 4,781 4,254 3,554 3,736 5,425 -39.63%
Tax -884 -1,208 -1,268 -1,046 -866 -808 -1,029 -9.63%
NP 1,662 1,792 3,513 3,208 2,688 2,928 4,396 -47.74%
-
NP to SH 1,662 1,792 3,513 3,208 2,688 2,928 4,396 -47.74%
-
Tax Rate 34.72% 40.27% 26.52% 24.59% 24.37% 21.63% 18.97% -
Total Cost 89,910 89,424 92,865 91,912 90,932 84,980 97,641 -5.35%
-
Net Worth 91,109 90,595 91,078 88,852 91,271 91,249 72,197 16.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,109 90,595 91,078 88,852 91,271 91,249 72,197 16.79%
NOSH 100,120 99,555 100,085 99,834 100,298 100,273 80,218 15.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.81% 1.96% 3.65% 3.37% 2.87% 3.33% 4.31% -
ROE 1.82% 1.98% 3.86% 3.61% 2.95% 3.21% 6.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 91.46 91.62 96.30 95.28 93.34 87.67 127.20 -19.75%
EPS 1.66 1.80 3.51 3.21 2.68 2.92 5.48 -54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.89 0.91 0.91 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 100,188
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.34 2.33 2.46 2.43 2.39 2.25 2.61 -7.02%
EPS 0.04 0.05 0.09 0.08 0.07 0.07 0.11 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0232 0.0233 0.0227 0.0233 0.0233 0.0185 16.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.855 0.655 0.63 0.625 0.61 0.62 0.62 -
P/RPS 0.93 0.71 0.65 0.66 0.65 0.71 0.49 53.35%
P/EPS 51.51 36.39 17.95 19.45 22.76 21.23 11.31 175.01%
EY 1.94 2.75 5.57 5.14 4.39 4.71 8.84 -63.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.69 0.70 0.67 0.68 0.69 22.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 -
Price 0.835 0.735 0.625 0.615 0.62 0.60 0.60 -
P/RPS 0.91 0.80 0.65 0.65 0.66 0.68 0.47 55.40%
P/EPS 50.30 40.83 17.81 19.14 23.13 20.55 10.95 176.59%
EY 1.99 2.45 5.62 5.22 4.32 4.87 9.13 -63.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.81 0.69 0.69 0.68 0.66 0.67 23.56%

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