[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 28.46%
YoY- 0.87%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 71,340 46,810 21,977 102,037 77,845 50,388 25,113 100.70%
PBT 3,191 1,777 934 5,425 4,262 2,867 1,585 59.50%
Tax -785 -433 -202 -1,029 -840 -751 -476 39.62%
NP 2,406 1,344 732 4,396 3,422 2,116 1,109 67.66%
-
NP to SH 2,406 1,344 732 4,396 3,422 2,116 1,109 67.66%
-
Tax Rate 24.60% 24.37% 21.63% 18.97% 19.71% 26.19% 30.03% -
Total Cost 68,934 45,466 21,245 97,641 74,423 48,272 24,004 102.16%
-
Net Worth 88,852 91,271 91,249 72,197 89,547 81,446 80,582 6.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 88,852 91,271 91,249 72,197 89,547 81,446 80,582 6.73%
NOSH 99,834 100,298 100,273 80,218 79,953 79,849 79,784 16.13%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.37% 2.87% 3.33% 4.31% 4.40% 4.20% 4.42% -
ROE 2.71% 1.47% 0.80% 6.09% 3.82% 2.60% 1.38% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.46 46.67 21.92 127.20 97.36 63.10 31.48 72.81%
EPS 2.41 1.34 0.73 5.48 4.28 2.65 1.39 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.91 0.90 1.12 1.02 1.01 -8.09%
Adjusted Per Share Value based on latest NOSH - 81,166
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.82 1.20 0.56 2.61 1.99 1.29 0.64 100.84%
EPS 0.06 0.03 0.02 0.11 0.09 0.05 0.03 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0233 0.0233 0.0185 0.0229 0.0208 0.0206 6.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.625 0.61 0.62 0.62 0.52 0.54 0.53 -
P/RPS 0.87 1.31 2.83 0.49 0.53 0.86 1.68 -35.53%
P/EPS 25.93 45.52 84.93 11.31 12.15 20.38 38.13 -22.68%
EY 3.86 2.20 1.18 8.84 8.23 4.91 2.62 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.68 0.69 0.46 0.53 0.52 21.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 0.615 0.62 0.60 0.60 0.64 0.53 0.54 -
P/RPS 0.86 1.33 2.74 0.47 0.66 0.84 1.72 -37.03%
P/EPS 25.52 46.27 82.19 10.95 14.95 20.00 38.85 -24.45%
EY 3.92 2.16 1.22 9.13 6.69 5.00 2.57 32.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.66 0.67 0.57 0.52 0.53 19.24%

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