[HEXTAR] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -25.8%
YoY- -30.68%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,016 89,661 87,698 87,750 91,776 88,580 86,981 7.52%
PBT 5,844 4,782 5,048 4,388 5,596 7,530 8,088 -19.43%
Tax -1,888 -1,366 -1,329 -1,310 -1,448 -1,457 -1,636 9.99%
NP 3,956 3,416 3,718 3,078 4,148 6,073 6,452 -27.76%
-
NP to SH 3,956 3,416 3,718 3,078 4,148 6,073 6,452 -27.76%
-
Tax Rate 32.31% 28.57% 26.33% 29.85% 25.88% 19.35% 20.23% -
Total Cost 93,060 86,245 83,980 84,672 87,628 82,507 80,529 10.09%
-
Net Worth 78,162 77,645 76,717 78,553 77,376 76,762 69,328 8.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 78,162 77,645 76,717 78,553 77,376 76,762 69,328 8.30%
NOSH 79,758 80,047 79,914 80,156 79,769 79,960 70,028 9.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.08% 3.81% 4.24% 3.51% 4.52% 6.86% 7.42% -
ROE 5.06% 4.40% 4.85% 3.92% 5.36% 7.91% 9.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 121.64 112.01 109.74 109.47 115.05 110.78 124.21 -1.38%
EPS 4.96 4.27 4.65 3.84 5.20 11.74 9.21 -33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.96 0.98 0.97 0.96 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 79,523
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.48 2.29 2.24 2.24 2.35 2.27 2.22 7.64%
EPS 0.10 0.09 0.10 0.08 0.11 0.16 0.17 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0199 0.0196 0.0201 0.0198 0.0196 0.0177 8.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.48 0.46 0.46 0.69 0.67 0.78 0.00 -
P/RPS 0.39 0.41 0.42 0.63 0.58 0.70 0.00 -
P/EPS 9.68 10.78 9.89 17.97 12.88 10.27 0.00 -
EY 10.33 9.28 10.12 5.57 7.76 9.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.48 0.70 0.69 0.81 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 -
Price 0.59 0.48 0.60 0.46 0.64 0.68 0.00 -
P/RPS 0.49 0.43 0.55 0.42 0.56 0.61 0.00 -
P/EPS 11.90 11.25 12.89 11.98 12.31 8.95 0.00 -
EY 8.41 8.89 7.76 8.35 8.13 11.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.63 0.47 0.66 0.71 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