[HEXTAR] QoQ 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- 44.44%
YoY- 16.07%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
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 22,885 23,491 31,244 28,023 23,187 25,566 22,981 -0.27%
PBT 412 824 1,179 897 536 1,271 523 -14.69%
Tax -214 -249 -407 -377 -176 -344 -139 33.29%
NP 198 575 772 520 360 927 384 -35.67%
-
NP to SH 198 575 772 520 360 927 384 -35.67%
-
Tax Rate 51.94% 30.22% 34.52% 42.03% 32.84% 27.07% 26.58% -
Total Cost 22,687 22,916 30,472 27,503 22,827 24,639 22,597 0.26%
-
Net Worth 95,873 97,962 96,235 95,510 89,999 89,709 91,957 2.81%
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 95,873 97,962 96,235 95,510 89,999 89,709 91,957 2.81%
NOSH 104,210 106,481 105,753 106,122 99,999 99,677 101,052 2.07%
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 0.87% 2.45% 2.47% 1.86% 1.55% 3.63% 1.67% -
ROE 0.21% 0.59% 0.80% 0.54% 0.40% 1.03% 0.42% -
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 21.96 22.06 29.54 26.41 23.19 25.65 22.74 -2.29%
EPS 0.19 0.54 0.73 0.49 0.36 0.93 0.38 -36.97%
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 0.59 0.60 0.80 0.72 0.59 0.65 0.59 0.00%
EPS 0.01 0.01 0.02 0.01 0.01 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0251 0.0246 0.0244 0.023 0.0229 0.0235 2.81%
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 2.35 2.49 2.20 2.80 3.43 3.55 3.76 -26.87%
P/EPS 271.05 101.85 89.04 151.02 220.83 97.85 225.00 13.20%
EY 0.37 0.98 1.12 0.66 0.45 1.02 0.44 -10.89%
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 2.53 1.72 1.91 2.61 3.23 3.14 3.67 -21.94%
P/EPS 292.11 70.37 77.40 140.82 208.33 86.56 219.74 20.87%
EY 0.34 1.42 1.29 0.71 0.48 1.16 0.46 -18.23%
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