[HEXTAR] YoY Annualized Quarter Result on 30-Sep-2009 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -5.87%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 102,037 101,291 89,661 88,580 100,897 0.28%
PBT 5,425 5,809 4,782 7,530 10,524 -15.25%
Tax -1,029 -1,451 -1,366 -1,457 -2,455 -19.52%
NP 4,396 4,358 3,416 6,073 8,069 -14.07%
-
NP to SH 4,396 4,358 3,416 6,073 8,609 -15.45%
-
Tax Rate 18.97% 24.98% 28.57% 19.35% 23.33% -
Total Cost 97,641 96,933 86,245 82,507 92,828 1.27%
-
Net Worth 72,197 79,236 77,645 76,762 65,448 2.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 736 -
Div Payout % - - - - 8.56% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 72,197 79,236 77,645 76,762 65,448 2.48%
NOSH 80,218 80,037 80,047 79,960 12,279 59.82%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.31% 4.30% 3.81% 6.86% 8.00% -
ROE 6.09% 5.50% 4.40% 7.91% 13.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 127.20 126.55 112.01 110.78 821.69 -37.25%
EPS 5.48 5.45 4.27 11.74 70.11 -47.10%
DPS 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.90 0.99 0.97 0.96 5.33 -35.87%
Adjusted Per Share Value based on latest NOSH - 79,870
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.61 2.59 2.29 2.27 2.58 0.28%
EPS 0.11 0.11 0.09 0.16 0.22 -15.90%
DPS 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.0185 0.0203 0.0199 0.0196 0.0167 2.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.62 0.44 0.46 0.78 0.00 -
P/RPS 0.49 0.35 0.41 0.70 0.00 -
P/EPS 11.31 8.08 10.78 10.27 0.00 -
EY 8.84 12.37 9.28 9.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.44 0.47 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 - -
Price 0.60 0.49 0.48 0.68 0.00 -
P/RPS 0.47 0.39 0.43 0.61 0.00 -
P/EPS 10.95 9.00 11.25 8.95 0.00 -
EY 9.13 11.11 8.89 11.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.49 0.71 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