[HEXTAR] QoQ Annualized Quarter Result on 30-Sep-2010 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -8.14%
YoY- -43.75%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 100,596 95,880 97,016 89,661 87,698 87,750 91,776 6.32%
PBT 6,561 5,152 5,844 4,782 5,048 4,388 5,596 11.22%
Tax -1,738 -1,634 -1,888 -1,366 -1,329 -1,310 -1,448 12.97%
NP 4,822 3,518 3,956 3,416 3,718 3,078 4,148 10.58%
-
NP to SH 4,822 3,518 3,956 3,416 3,718 3,078 4,148 10.58%
-
Tax Rate 26.49% 31.72% 32.31% 28.57% 26.33% 29.85% 25.88% -
Total Cost 95,773 92,362 93,060 86,245 83,980 84,672 87,628 6.12%
-
Net Worth 78,421 79,154 78,162 77,645 76,717 78,553 77,376 0.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 78,421 79,154 78,162 77,645 76,717 78,553 77,376 0.90%
NOSH 80,022 79,954 79,758 80,047 79,914 80,156 79,769 0.21%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.79% 3.67% 4.08% 3.81% 4.24% 3.51% 4.52% -
ROE 6.15% 4.44% 5.06% 4.40% 4.85% 3.92% 5.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 125.71 119.92 121.64 112.01 109.74 109.47 115.05 6.10%
EPS 6.03 4.40 4.96 4.27 4.65 3.84 5.20 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.98 0.97 0.96 0.98 0.97 0.68%
Adjusted Per Share Value based on latest NOSH - 79,594
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.57 2.45 2.48 2.29 2.24 2.24 2.35 6.16%
EPS 0.12 0.09 0.10 0.09 0.10 0.08 0.11 5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0202 0.02 0.0199 0.0196 0.0201 0.0198 1.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.47 0.46 0.48 0.46 0.46 0.69 0.67 -
P/RPS 0.37 0.38 0.39 0.41 0.42 0.63 0.58 -25.95%
P/EPS 7.80 10.45 9.68 10.78 9.89 17.97 12.88 -28.48%
EY 12.82 9.57 10.33 9.28 10.12 5.57 7.76 39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.49 0.47 0.48 0.70 0.69 -21.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 22/02/10 -
Price 0.45 0.585 0.59 0.48 0.60 0.46 0.64 -
P/RPS 0.36 0.49 0.49 0.43 0.55 0.42 0.56 -25.57%
P/EPS 7.47 13.30 11.90 11.25 12.89 11.98 12.31 -28.38%
EY 13.39 7.52 8.41 8.89 7.76 8.35 8.13 39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.60 0.49 0.63 0.47 0.66 -21.44%

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