[HEXTAR] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 2.66%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 103,689 103,738 102,150 101,291 99,334 93,727 90,970 9.12%
PBT 5,150 6,100 5,933 5,809 5,916 5,163 4,843 4.18%
Tax -988 -1,385 -1,455 -1,451 -1,671 -1,527 -1,476 -23.49%
NP 4,162 4,715 4,478 4,358 4,245 3,636 3,367 15.19%
-
NP to SH 4,162 4,715 4,478 4,358 4,245 3,636 3,367 15.19%
-
Tax Rate 19.18% 22.70% 24.52% 24.98% 28.25% 29.58% 30.48% -
Total Cost 99,527 99,023 97,672 96,933 95,089 90,091 87,603 8.88%
-
Net Worth 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
NOSH 80,122 79,920 79,784 80,116 80,129 80,208 79,758 0.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.01% 4.55% 4.38% 4.30% 4.27% 3.88% 3.70% -
ROE 4.64% 5.78% 5.56% 5.49% 5.41% 4.58% 4.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 129.41 129.80 128.03 126.43 123.97 116.85 114.06 8.79%
EPS 5.19 5.90 5.61 5.44 5.30 4.53 4.22 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.02 1.01 0.99 0.98 0.99 0.98 9.31%
Adjusted Per Share Value based on latest NOSH - 80,116
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.65 2.65 2.61 2.59 2.54 2.40 2.33 8.96%
EPS 0.11 0.12 0.11 0.11 0.11 0.09 0.09 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0208 0.0206 0.0203 0.0201 0.0203 0.02 9.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.54 0.53 0.44 0.47 0.46 0.48 -
P/RPS 0.40 0.42 0.41 0.35 0.38 0.39 0.42 -3.20%
P/EPS 10.01 9.15 9.44 8.09 8.87 10.15 11.37 -8.14%
EY 9.99 10.93 10.59 12.36 11.27 9.85 8.79 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.52 0.44 0.48 0.46 0.49 -4.12%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 -
Price 0.64 0.53 0.54 0.49 0.45 0.585 0.59 -
P/RPS 0.49 0.41 0.42 0.39 0.36 0.50 0.52 -3.88%
P/EPS 12.32 8.98 9.62 9.01 8.49 12.90 13.98 -8.08%
EY 8.12 11.13 10.39 11.10 11.77 7.75 7.16 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.53 0.49 0.46 0.59 0.60 -3.36%

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