[HEXTAR] QoQ Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -5.87%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 87,698 87,750 91,776 88,580 86,981 78,224 67,756 18.82%
PBT 5,048 4,388 5,596 7,530 8,088 6,022 2,168 75.94%
Tax -1,329 -1,310 -1,448 -1,457 -1,636 -1,582 -176 286.32%
NP 3,718 3,078 4,148 6,073 6,452 4,440 1,992 51.76%
-
NP to SH 3,718 3,078 4,148 6,073 6,452 4,440 1,992 51.76%
-
Tax Rate 26.33% 29.85% 25.88% 19.35% 20.23% 26.27% 8.12% -
Total Cost 83,980 84,672 87,628 82,507 80,529 73,784 65,764 17.75%
-
Net Worth 76,717 78,553 77,376 76,762 69,328 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,717 78,553 77,376 76,762 69,328 0 0 -
NOSH 79,914 80,156 79,769 79,960 70,028 32,080 12,266 250.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.24% 3.51% 4.52% 6.86% 7.42% 5.68% 2.94% -
ROE 4.85% 3.92% 5.36% 7.91% 9.31% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.74 109.47 115.05 110.78 124.21 243.83 552.39 -66.05%
EPS 4.65 3.84 5.20 11.74 9.21 13.84 16.24 -56.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.97 0.96 0.99 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,870
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.24 2.24 2.35 2.27 2.22 2.00 1.73 18.85%
EPS 0.10 0.08 0.11 0.16 0.17 0.11 0.05 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0201 0.0198 0.0196 0.0177 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.46 0.69 0.67 0.78 0.00 0.00 0.00 -
P/RPS 0.42 0.63 0.58 0.70 0.00 0.00 0.00 -
P/EPS 9.89 17.97 12.88 10.27 0.00 0.00 0.00 -
EY 10.12 5.57 7.76 9.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.69 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 - - -
Price 0.60 0.46 0.64 0.68 0.00 0.00 0.00 -
P/RPS 0.55 0.42 0.56 0.61 0.00 0.00 0.00 -
P/EPS 12.89 11.98 12.31 8.95 0.00 0.00 0.00 -
EY 7.76 8.35 8.13 11.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.66 0.71 0.00 0.00 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