[HEXTAR] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -8.59%
YoY- -10.41%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 76,776 99,757 97,205 98,901 102,150 90,970 94,586 -3.89%
PBT 2,704 3,227 4,597 4,767 5,933 4,843 8,387 -19.39%
Tax -897 -1,036 -1,368 -755 -1,455 -1,476 -1,775 -12.19%
NP 1,807 2,191 3,229 4,012 4,478 3,367 6,612 -21.89%
-
NP to SH 1,807 2,191 3,229 4,012 4,478 3,367 6,612 -21.89%
-
Tax Rate 33.17% 32.10% 29.76% 15.84% 24.52% 30.48% 21.16% -
Total Cost 74,969 97,566 93,976 94,889 97,672 87,603 87,974 -3.00%
-
Net Worth 0 95,510 90,595 91,249 80,582 78,162 77,376 -
Dividend
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 0 95,510 90,595 91,249 80,582 78,162 77,376 -
NOSH 105,753 106,122 99,555 100,273 79,784 79,758 79,769 5.51%
Ratio Analysis
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.35% 2.20% 3.32% 4.06% 4.38% 3.70% 6.99% -
ROE 0.00% 2.29% 3.56% 4.40% 5.56% 4.31% 8.55% -
Per Share
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 72.60 94.00 97.64 98.63 128.03 114.06 118.57 -8.92%
EPS 1.71 2.06 3.24 4.00 5.61 4.22 8.29 -25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.90 0.91 0.91 1.01 0.98 0.97 -
Adjusted Per Share Value based on latest NOSH - 100,273
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.96 2.55 2.49 2.53 2.61 2.33 2.42 -3.93%
EPS 0.05 0.06 0.08 0.10 0.11 0.09 0.17 -20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0244 0.0232 0.0233 0.0206 0.02 0.0198 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.65 0.74 0.655 0.62 0.53 0.48 0.67 -
P/RPS 0.90 0.79 0.67 0.63 0.41 0.42 0.57 9.09%
P/EPS 38.04 35.84 20.19 15.50 9.44 11.37 8.08 34.33%
EY 2.63 2.79 4.95 6.45 10.59 8.79 12.37 -25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.72 0.68 0.52 0.49 0.69 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 - -
Price 0.565 0.69 0.735 0.60 0.54 0.59 0.00 -
P/RPS 0.78 0.73 0.75 0.61 0.42 0.52 0.00 -
P/EPS 33.07 33.42 22.66 15.00 9.62 13.98 0.00 -
EY 3.02 2.99 4.41 6.67 10.39 7.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.77 0.81 0.66 0.53 0.60 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