[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 111.55%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 118,532 112,092 94,539 142,704 91,572 91,216 96,378 14.80%
PBT 4,154 3,588 3,081 5,088 2,546 3,000 4,781 -8.95%
Tax -1,570 -1,508 -962 -1,572 -884 -1,208 -1,268 15.32%
NP 2,584 2,080 2,119 3,516 1,662 1,792 3,513 -18.53%
-
NP to SH 2,584 2,080 2,119 3,516 1,662 1,792 3,513 -18.53%
-
Tax Rate 37.79% 42.03% 31.22% 30.90% 34.72% 40.27% 26.52% -
Total Cost 115,948 110,012 92,420 139,188 89,910 89,424 92,865 15.96%
-
Net Worth 96,370 95,510 90,383 89,897 91,109 90,595 91,078 3.84%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 96,370 95,510 90,383 89,897 91,109 90,595 91,078 3.84%
NOSH 105,901 106,122 100,426 99,886 100,120 99,555 100,085 3.84%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.18% 1.86% 2.24% 2.46% 1.81% 1.96% 3.65% -
ROE 2.68% 2.18% 2.34% 3.91% 1.82% 1.98% 3.86% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 111.93 105.63 94.14 142.87 91.46 91.62 96.30 10.55%
EPS 2.44 1.96 2.11 3.52 1.66 1.80 3.51 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.90 0.91 0.91 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 99,677
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.03 2.87 2.42 3.65 2.34 2.33 2.46 14.91%
EPS 0.07 0.05 0.05 0.09 0.04 0.05 0.09 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0244 0.0231 0.023 0.0233 0.0232 0.0233 3.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.65 0.74 0.795 0.91 0.855 0.655 0.63 -
P/RPS 0.58 0.70 0.84 0.64 0.93 0.71 0.65 -7.32%
P/EPS 26.64 37.76 37.68 25.85 51.51 36.39 17.95 30.14%
EY 3.75 2.65 2.65 3.87 1.94 2.75 5.57 -23.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.88 1.01 0.94 0.72 0.69 1.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.565 0.69 0.75 0.805 0.835 0.735 0.625 -
P/RPS 0.50 0.65 0.80 0.56 0.91 0.80 0.65 -16.06%
P/EPS 23.16 35.20 35.55 22.87 50.30 40.83 17.81 19.15%
EY 4.32 2.84 2.81 4.37 1.99 2.45 5.62 -16.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.83 0.89 0.92 0.81 0.69 -6.88%

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