[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 7.81%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 140,856 94,539 95,120 103,793 100,596 87,698 86,981 8.01%
PBT 4,418 3,081 4,254 5,682 6,561 5,048 8,088 -9.21%
Tax -1,664 -962 -1,046 -1,120 -1,738 -1,329 -1,636 0.27%
NP 2,754 2,119 3,208 4,562 4,822 3,718 6,452 -12.72%
-
NP to SH 2,754 2,119 3,208 4,562 4,822 3,718 6,452 -12.72%
-
Tax Rate 37.66% 31.22% 24.59% 19.71% 26.49% 26.33% 20.23% -
Total Cost 138,101 92,420 91,912 99,230 95,773 83,980 80,529 9.00%
-
Net Worth 97,472 90,383 88,852 89,547 78,421 76,717 69,328 5.59%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 97,472 90,383 88,852 89,547 78,421 76,717 69,328 5.59%
NOSH 105,948 100,426 99,834 79,953 80,022 79,914 70,028 6.84%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.96% 2.24% 3.37% 4.40% 4.79% 4.24% 7.42% -
ROE 2.83% 2.34% 3.61% 5.10% 6.15% 4.85% 9.31% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 132.95 94.14 95.28 129.82 125.71 109.74 124.21 1.09%
EPS 2.60 2.11 3.21 5.71 6.03 4.65 9.21 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.89 1.12 0.98 0.96 0.99 -1.16%
Adjusted Per Share Value based on latest NOSH - 80,122
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.60 2.42 2.43 2.65 2.57 2.24 2.22 8.03%
EPS 0.07 0.05 0.08 0.12 0.12 0.10 0.17 -13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0231 0.0227 0.0229 0.0201 0.0196 0.0177 5.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.515 0.795 0.625 0.52 0.47 0.46 0.00 -
P/RPS 0.39 0.84 0.66 0.40 0.37 0.42 0.00 -
P/EPS 19.81 37.68 19.45 9.11 7.80 9.89 0.00 -
EY 5.05 2.65 5.14 10.97 12.82 10.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.88 0.70 0.46 0.48 0.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 11/09/09 -
Price 0.555 0.75 0.615 0.64 0.45 0.60 0.00 -
P/RPS 0.42 0.80 0.65 0.49 0.36 0.55 0.00 -
P/EPS 21.35 35.55 19.14 11.21 7.47 12.89 0.00 -
EY 4.68 2.81 5.22 8.92 13.39 7.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.69 0.57 0.46 0.63 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