[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2014 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -1.84%
YoY- 16.07%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 140,856 165,514 118,532 112,092 94,539 142,704 91,572 33.21%
PBT 4,418 5,802 4,154 3,588 3,081 5,088 2,546 44.35%
Tax -1,664 -2,068 -1,570 -1,508 -962 -1,572 -884 52.39%
NP 2,754 3,734 2,584 2,080 2,119 3,516 1,662 39.98%
-
NP to SH 2,754 3,734 2,584 2,080 2,119 3,516 1,662 39.98%
-
Tax Rate 37.66% 35.64% 37.79% 42.03% 31.22% 30.90% 34.72% -
Total Cost 138,101 161,780 115,948 110,012 92,420 139,188 89,910 33.09%
-
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.59%
NOSH 105,948 106,079 105,901 106,122 100,426 99,886 100,120 3.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.96% 2.26% 2.18% 1.86% 2.24% 2.46% 1.81% -
ROE 2.83% 3.83% 2.68% 2.18% 2.34% 3.91% 1.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 132.95 156.03 111.93 105.63 94.14 142.87 91.46 28.29%
EPS 2.60 3.52 2.44 1.96 2.11 3.52 1.66 34.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.90 0.90 0.90 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 106,122
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.60 4.23 3.03 2.87 2.42 3.65 2.34 33.23%
EPS 0.07 0.10 0.07 0.05 0.05 0.09 0.04 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.025 0.0246 0.0244 0.0231 0.023 0.0233 4.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.515 0.55 0.65 0.74 0.795 0.91 0.855 -
P/RPS 0.39 0.35 0.58 0.70 0.84 0.64 0.93 -43.94%
P/EPS 19.81 15.63 26.64 37.76 37.68 25.85 51.51 -47.08%
EY 5.05 6.40 3.75 2.65 2.65 3.87 1.94 89.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.71 0.82 0.88 1.01 0.94 -29.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 -
Price 0.555 0.38 0.565 0.69 0.75 0.805 0.835 -
P/RPS 0.42 0.24 0.50 0.65 0.80 0.56 0.91 -40.24%
P/EPS 21.35 10.80 23.16 35.20 35.55 22.87 50.30 -43.49%
EY 4.68 9.26 4.32 2.84 2.81 4.37 1.99 76.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.62 0.77 0.83 0.89 0.92 -24.77%

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