[HEXTAR] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -8.08%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,538 96,389 95,352 97,205 96,378 95,532 98,460 -2.67%
PBT 3,080 4,134 4,276 4,597 4,781 4,347 4,329 -20.28%
Tax -961 -1,269 -1,276 -1,368 -1,268 -973 -711 22.22%
NP 2,119 2,865 3,000 3,229 3,513 3,374 3,618 -29.97%
-
NP to SH 2,119 2,865 3,000 3,229 3,513 3,374 3,618 -29.97%
-
Tax Rate 31.20% 30.70% 29.84% 29.76% 26.52% 22.38% 16.42% -
Total Cost 92,419 93,524 92,352 93,976 92,865 92,158 94,842 -1.70%
-
Net Worth 89,999 89,709 91,957 90,595 90,666 89,167 91,447 -1.05%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 89,999 89,709 91,957 90,595 90,666 89,167 91,447 -1.05%
NOSH 99,999 99,677 101,052 99,555 99,633 100,188 100,491 -0.32%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.24% 2.97% 3.15% 3.32% 3.65% 3.53% 3.67% -
ROE 2.35% 3.19% 3.26% 3.56% 3.87% 3.78% 3.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.54 96.70 94.36 97.64 96.73 95.35 97.98 -2.35%
EPS 2.12 2.87 2.97 3.24 3.53 3.37 3.60 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.91 0.91 0.91 0.89 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 99,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 2.47 2.44 2.49 2.46 2.44 2.52 -2.66%
EPS 0.05 0.07 0.08 0.08 0.09 0.09 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0229 0.0235 0.0232 0.0232 0.0228 0.0234 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.795 0.91 0.855 0.655 0.63 0.625 0.61 -
P/RPS 0.84 0.94 0.91 0.67 0.65 0.66 0.62 22.41%
P/EPS 37.52 31.66 28.80 20.19 17.87 18.56 16.94 69.83%
EY 2.67 3.16 3.47 4.95 5.60 5.39 5.90 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.94 0.72 0.69 0.70 0.67 19.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 -
Price 0.75 0.805 0.835 0.735 0.625 0.615 0.62 -
P/RPS 0.79 0.83 0.88 0.75 0.65 0.64 0.63 16.26%
P/EPS 35.39 28.01 28.13 22.66 17.73 18.26 17.22 61.57%
EY 2.83 3.57 3.56 4.41 5.64 5.48 5.81 -38.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.92 0.81 0.69 0.69 0.68 14.19%

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