[HEXTAR] YoY Cumulative 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- 61.72%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 105,642 94,539 71,340 77,845 75,447 65,774 65,236 8.01%
PBT 3,314 3,081 3,191 4,262 4,921 3,786 6,066 -9.21%
Tax -1,248 -962 -785 -840 -1,304 -997 -1,227 0.27%
NP 2,066 2,119 2,406 3,422 3,617 2,789 4,839 -12.72%
-
NP to SH 2,066 2,119 2,406 3,422 3,617 2,789 4,839 -12.72%
-
Tax Rate 37.66% 31.22% 24.60% 19.71% 26.50% 26.33% 20.23% -
Total Cost 103,576 92,420 68,934 74,423 71,830 62,985 60,397 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 2.12% 2.34% 2.71% 3.82% 4.61% 3.64% 6.98% -
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 99.71 94.14 71.46 97.36 94.28 82.31 93.16 1.09%
EPS 1.95 2.11 2.41 4.28 4.52 3.49 6.91 -18.31%
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 2.70 2.42 1.82 1.99 1.93 1.68 1.67 7.98%
EPS 0.05 0.05 0.06 0.09 0.09 0.07 0.12 -13.06%
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 0.52 0.84 0.87 0.53 0.50 0.56 0.00 -
P/EPS 26.41 37.68 25.93 12.15 10.40 13.18 0.00 -
EY 3.79 2.65 3.86 8.23 9.62 7.59 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 0.56 0.80 0.86 0.66 0.48 0.73 0.00 -
P/EPS 28.46 35.55 25.52 14.95 9.96 17.19 0.00 -
EY 3.51 2.81 3.92 6.69 10.04 5.82 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