[HEXTAR] YoY Annualized Quarter 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- -8.2%
YoY- -36.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 165,514 142,704 91,572 93,620 100,776 95,880 87,750 12.84%
PBT 5,802 5,088 2,546 3,554 5,734 5,152 4,388 5.46%
Tax -2,068 -1,572 -884 -866 -1,502 -1,634 -1,310 9.08%
NP 3,734 3,516 1,662 2,688 4,232 3,518 3,078 3.74%
-
NP to SH 3,734 3,516 1,662 2,688 4,232 3,518 3,078 3.74%
-
Tax Rate 35.64% 30.90% 34.72% 24.37% 26.19% 31.72% 29.85% -
Total Cost 161,780 139,188 89,910 90,932 96,544 92,362 84,672 13.11%
-
Net Worth 97,593 89,897 91,109 91,271 81,446 79,154 78,553 4.21%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 97,593 89,897 91,109 91,271 81,446 79,154 78,553 4.21%
NOSH 106,079 99,886 100,120 100,298 79,849 79,954 80,156 5.48%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.26% 2.46% 1.81% 2.87% 4.20% 3.67% 3.51% -
ROE 3.83% 3.91% 1.82% 2.95% 5.20% 4.44% 3.92% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 156.03 142.87 91.46 93.34 126.21 119.92 109.47 6.98%
EPS 3.52 3.52 1.66 2.68 5.30 4.40 3.84 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.91 0.91 1.02 0.99 0.98 -1.19%
Adjusted Per Share Value based on latest NOSH - 100,491
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.23 3.65 2.34 2.39 2.58 2.45 2.24 12.86%
EPS 0.10 0.09 0.04 0.07 0.11 0.09 0.08 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.023 0.0233 0.0233 0.0208 0.0202 0.0201 4.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.55 0.91 0.855 0.61 0.54 0.46 0.69 -
P/RPS 0.35 0.64 0.93 0.65 0.43 0.38 0.63 -10.58%
P/EPS 15.63 25.85 51.51 22.76 10.19 10.45 17.97 -2.62%
EY 6.40 3.87 1.94 4.39 9.81 9.57 5.57 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.01 0.94 0.67 0.53 0.46 0.70 -2.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/08/15 28/08/14 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.38 0.805 0.835 0.62 0.53 0.585 0.46 -
P/RPS 0.24 0.56 0.91 0.66 0.42 0.49 0.42 -10.10%
P/EPS 10.80 22.87 50.30 23.13 10.00 13.30 11.98 -1.95%
EY 9.26 4.37 1.99 4.32 10.00 7.52 8.35 1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.89 0.92 0.68 0.52 0.59 0.47 -2.56%

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