[HEXTAR] QoQ TTM Result on 31-Dec-2009 [#1]

Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 8.88%
YoY--%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,660 89,118 93,343 94,586 88,581 89,748 91,671 -1.46%
PBT 4,781 5,250 6,713 8,387 7,530 8,350 7,909 -28.48%
Tax -1,366 -1,228 -1,322 -1,775 -1,457 -1,681 -1,583 -9.35%
NP 3,415 4,022 5,391 6,612 6,073 6,669 6,326 -33.67%
-
NP to SH 3,415 4,022 5,391 6,612 6,073 6,669 6,326 -33.67%
-
Tax Rate 28.57% 23.39% 19.69% 21.16% 19.35% 20.13% 20.02% -
Total Cost 86,245 85,096 87,952 87,974 82,508 83,079 85,345 0.70%
-
Net Worth 77,206 76,923 77,933 77,376 76,676 69,326 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 736 736 -
Div Payout % - - - - - 11.05% 11.65% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 77,206 76,923 77,933 77,376 76,676 69,326 0 -
NOSH 79,594 80,128 79,523 79,769 79,870 70,026 52,340 32.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.81% 4.51% 5.78% 6.99% 6.86% 7.43% 6.90% -
ROE 4.42% 5.23% 6.92% 8.55% 7.92% 9.62% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.65 111.22 117.38 118.57 110.91 128.16 175.14 -25.46%
EPS 4.29 5.02 6.78 8.29 7.60 9.52 12.09 -49.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.05 1.41 -
NAPS 0.97 0.96 0.98 0.97 0.96 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.29 2.28 2.39 2.42 2.27 2.30 2.34 -1.42%
EPS 0.09 0.10 0.14 0.17 0.16 0.17 0.16 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.0197 0.0197 0.0199 0.0198 0.0196 0.0177 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.46 0.46 0.69 0.67 0.78 0.00 0.00 -
P/RPS 0.41 0.41 0.59 0.57 0.70 0.00 0.00 -
P/EPS 10.72 9.16 10.18 8.08 10.26 0.00 0.00 -
EY 9.33 10.91 9.82 12.37 9.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.70 0.69 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 26/05/10 - - - - -
Price 0.48 0.60 0.46 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.54 0.39 0.00 0.00 0.00 0.00 -
P/EPS 11.19 11.95 6.79 0.00 0.00 0.00 0.00 -
EY 8.94 8.37 14.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.47 0.00 0.00 0.00 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