[HEXTAR] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -8.59%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,378 95,532 98,460 98,901 102,037 103,689 103,738 -4.78%
PBT 4,781 4,347 4,329 4,767 5,418 5,150 6,100 -14.97%
Tax -1,268 -973 -711 -755 -1,029 -988 -1,385 -5.70%
NP 3,513 3,374 3,618 4,012 4,389 4,162 4,715 -17.79%
-
NP to SH 3,513 3,374 3,618 4,012 4,389 4,162 4,715 -17.79%
-
Tax Rate 26.52% 22.38% 16.42% 15.84% 18.99% 19.18% 22.70% -
Total Cost 92,865 92,158 94,842 94,889 97,648 99,527 99,023 -4.18%
-
Net Worth 90,666 89,167 91,447 91,249 73,049 89,737 81,519 7.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,666 89,167 91,447 91,249 73,049 89,737 81,519 7.34%
NOSH 99,633 100,188 100,491 100,273 81,166 80,122 79,920 15.81%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.65% 3.53% 3.67% 4.06% 4.30% 4.01% 4.55% -
ROE 3.87% 3.78% 3.96% 4.40% 6.01% 4.64% 5.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.73 95.35 97.98 98.63 125.71 129.41 129.80 -17.78%
EPS 3.53 3.37 3.60 4.00 5.41 5.19 5.90 -28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.91 0.91 0.90 1.12 1.02 -7.31%
Adjusted Per Share Value based on latest NOSH - 100,273
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.46 2.44 2.52 2.53 2.61 2.65 2.65 -4.83%
EPS 0.09 0.09 0.09 0.10 0.11 0.11 0.12 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0228 0.0234 0.0233 0.0187 0.023 0.0208 7.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.63 0.625 0.61 0.62 0.62 0.52 0.54 -
P/RPS 0.65 0.66 0.62 0.63 0.49 0.40 0.42 33.76%
P/EPS 17.87 18.56 16.94 15.50 11.47 10.01 9.15 56.18%
EY 5.60 5.39 5.90 6.45 8.72 9.99 10.93 -35.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.67 0.68 0.69 0.46 0.53 19.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.625 0.615 0.62 0.60 0.60 0.64 0.53 -
P/RPS 0.65 0.64 0.63 0.61 0.48 0.49 0.41 35.92%
P/EPS 17.73 18.26 17.22 15.00 11.10 12.32 8.98 57.31%
EY 5.64 5.48 5.81 6.67 9.01 8.12 11.13 -36.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.68 0.66 0.67 0.57 0.52 20.73%

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