[HEXTAR] QoQ TTM Result on 31-Mar-2013 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -9.82%
YoY- -23.27%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,205 96,378 95,532 98,460 98,901 102,037 103,689 -4.20%
PBT 4,597 4,781 4,347 4,329 4,767 5,418 5,150 -7.27%
Tax -1,368 -1,268 -973 -711 -755 -1,029 -988 24.15%
NP 3,229 3,513 3,374 3,618 4,012 4,389 4,162 -15.52%
-
NP to SH 3,229 3,513 3,374 3,618 4,012 4,389 4,162 -15.52%
-
Tax Rate 29.76% 26.52% 22.38% 16.42% 15.84% 18.99% 19.18% -
Total Cost 93,976 92,865 92,158 94,842 94,889 97,648 99,527 -3.74%
-
Net Worth 90,595 90,666 89,167 91,447 91,249 73,049 89,737 0.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 90,595 90,666 89,167 91,447 91,249 73,049 89,737 0.63%
NOSH 99,555 99,633 100,188 100,491 100,273 81,166 80,122 15.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.32% 3.65% 3.53% 3.67% 4.06% 4.30% 4.01% -
ROE 3.56% 3.87% 3.78% 3.96% 4.40% 6.01% 4.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 97.64 96.73 95.35 97.98 98.63 125.71 129.41 -17.07%
EPS 3.24 3.53 3.37 3.60 4.00 5.41 5.19 -26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.91 0.91 0.90 1.12 -12.89%
Adjusted Per Share Value based on latest NOSH - 100,491
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.49 2.46 2.44 2.52 2.53 2.61 2.65 -4.05%
EPS 0.08 0.09 0.09 0.09 0.10 0.11 0.11 -19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0232 0.0228 0.0234 0.0233 0.0187 0.023 0.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.655 0.63 0.625 0.61 0.62 0.62 0.52 -
P/RPS 0.67 0.65 0.66 0.62 0.63 0.49 0.40 40.90%
P/EPS 20.19 17.87 18.56 16.94 15.50 11.47 10.01 59.43%
EY 4.95 5.60 5.39 5.90 6.45 8.72 9.99 -37.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.70 0.67 0.68 0.69 0.46 34.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.735 0.625 0.615 0.62 0.60 0.60 0.64 -
P/RPS 0.75 0.65 0.64 0.63 0.61 0.48 0.49 32.71%
P/EPS 22.66 17.73 18.26 17.22 15.00 11.10 12.32 49.95%
EY 4.41 5.64 5.48 5.81 6.67 9.01 8.12 -33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.69 0.68 0.66 0.67 0.57 26.31%

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