[HEXTAR] QoQ Quarter Result on 31-Dec-2010 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 57.74%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 25,844 27,506 23,687 24,254 23,887 21,899 20,931 15.07%
PBT 888 2,345 1,115 1,461 995 1,592 795 7.64%
Tax -148 -486 -345 -472 -368 -342 -294 -36.69%
NP 740 1,859 770 989 627 1,250 501 29.66%
-
NP to SH 740 1,859 770 989 627 1,250 501 29.66%
-
Tax Rate 16.67% 20.72% 30.94% 32.31% 36.98% 21.48% 36.98% -
Total Cost 25,104 25,647 22,917 23,265 23,260 20,649 20,430 14.70%
-
Net Worth 79,315 78,526 79,406 78,162 77,206 76,923 77,933 1.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 79,315 78,526 79,406 78,162 77,206 76,923 77,933 1.17%
NOSH 80,116 80,129 80,208 79,758 79,594 80,128 79,523 0.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.86% 6.76% 3.25% 4.08% 2.62% 5.71% 2.39% -
ROE 0.93% 2.37% 0.97% 1.27% 0.81% 1.63% 0.64% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.26 34.33 29.53 30.41 30.01 27.33 26.32 14.51%
EPS 0.93 2.32 0.96 1.24 0.78 1.56 0.63 29.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.99 0.98 0.97 0.96 0.98 0.67%
Adjusted Per Share Value based on latest NOSH - 79,758
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.66 0.70 0.61 0.62 0.61 0.56 0.54 14.30%
EPS 0.02 0.05 0.02 0.03 0.02 0.03 0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0201 0.0203 0.02 0.0197 0.0197 0.0199 1.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.47 0.46 0.48 0.46 0.46 0.69 -
P/RPS 1.36 1.37 1.56 1.58 1.53 1.68 2.62 -35.38%
P/EPS 47.64 20.26 47.92 38.71 58.39 29.49 109.52 -42.56%
EY 2.10 4.94 2.09 2.58 1.71 3.39 0.91 74.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.46 0.49 0.47 0.48 0.70 -26.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 0.49 0.45 0.585 0.59 0.48 0.60 0.46 -
P/RPS 1.52 1.31 1.98 1.94 1.60 2.20 1.75 -8.95%
P/EPS 53.05 19.40 60.94 47.58 60.93 38.46 73.02 -19.16%
EY 1.89 5.16 1.64 2.10 1.64 2.60 1.37 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.59 0.60 0.49 0.63 0.47 2.81%

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