Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2008-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 22-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 31-Dec-2008  [#1]
Profit Trend QoQ -     -76.86%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
Revenue 88,580 86,981 78,224 67,756 100,897 101,846  -  -10.55%
  QoQ % 1.84% 11.20% 15.45% -32.85% -0.93% - -
  Horiz. % 86.97% 85.40% 76.81% 66.53% 99.07% 100.00% -
PBT 7,530 8,088 6,022 2,168 10,524 10,985  -  -26.04%
  QoQ % -6.90% 34.31% 177.77% -79.40% -4.20% - -
  Horiz. % 68.55% 73.63% 54.82% 19.74% 95.80% 100.00% -
Tax -1,457 -1,636 -1,582 -176 -2,455 -1,948  -  -20.70%
  QoQ % 10.94% -3.41% -798.86% 92.83% -26.03% - -
  Horiz. % 74.79% 83.98% 81.21% 9.03% 126.03% 100.00% -
NP 6,073 6,452 4,440 1,992 8,069 9,037  -  -27.20%
  QoQ % -5.87% 45.32% 122.89% -75.31% -10.71% - -
  Horiz. % 67.20% 71.39% 49.13% 22.04% 89.29% 100.00% -
NP to SH 6,073 6,452 4,440 1,992 8,609 9,037  -  -27.20%
  QoQ % -5.87% 45.32% 122.89% -76.86% -4.74% - -
  Horiz. % 67.20% 71.39% 49.13% 22.04% 95.26% 100.00% -
Tax Rate 19.35 % 20.23 % 26.27 % 8.12 % 23.33 % 17.73 %  -  % 7.23%
  QoQ % -4.35% -22.99% 223.52% -65.20% 31.58% - -
  Horiz. % 109.14% 114.10% 148.17% 45.80% 131.58% 100.00% -
Total Cost 82,507 80,529 73,784 65,764 92,828 92,809  -  -8.97%
  QoQ % 2.46% 9.14% 12.20% -29.15% 0.02% - -
  Horiz. % 88.90% 86.77% 79.50% 70.86% 100.02% 100.00% -
Net Worth 76,762 69,328 - - 65,448 -  -  -
  QoQ % 10.72% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 117.29% 105.93% 0.00% 0.00% 100.00% - -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
Div - - - - 736 -  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 8.56 % - %  -  % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
Net Worth 76,762 69,328 - - 65,448 -  -  -
  QoQ % 10.72% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 117.29% 105.93% 0.00% 0.00% 100.00% - -
NOSH 79,960 70,028 32,080 12,266 12,279 12,278  -  346.58%
  QoQ % 14.18% 118.29% 161.54% -0.11% 0.00% - -
  Horiz. % 651.20% 570.32% 261.27% 99.89% 100.00% 100.00% -
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
NP Margin 6.86 % 7.42 % 5.68 % 2.94 % 8.00 % 8.87 %  -  % -18.55%
  QoQ % -7.55% 30.63% 93.20% -63.25% -9.81% - -
  Horiz. % 77.34% 83.65% 64.04% 33.15% 90.19% 100.00% -
ROE 7.91 % 9.31 % - % - % 13.15 % - %  -  % -
  QoQ % -15.04% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 60.15% 70.80% 0.00% 0.00% 100.00% - -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
RPS 110.78 124.21 243.83 552.39 821.69 829.44  -  -79.97%
  QoQ % -10.81% -49.06% -55.86% -32.77% -0.93% - -
  Horiz. % 13.36% 14.98% 29.40% 66.60% 99.07% 100.00% -
EPS 11.74 9.21 13.84 16.24 70.11 73.60  -  -76.92%
  QoQ % 27.47% -33.45% -14.78% -76.84% -4.74% - -
  Horiz. % 15.95% 12.51% 18.80% 22.07% 95.26% 100.00% -
DPS 0.00 0.00 0.00 0.00 6.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9600 0.9900 - - 5.3300 -  -  -
  QoQ % -3.03% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 18.01% 18.57% 0.00% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
RPS 10.79 10.60 9.53 8.26 12.29 12.41  -  -10.57%
  QoQ % 1.79% 11.23% 15.38% -32.79% -0.97% - -
  Horiz. % 86.95% 85.41% 76.79% 66.56% 99.03% 100.00% -
EPS 0.74 0.79 0.54 0.24 1.05 1.10  -  -27.14%
  QoQ % -6.33% 46.30% 125.00% -77.14% -4.55% - -
  Horiz. % 67.27% 71.82% 49.09% 21.82% 95.45% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.09 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0935 0.0845 - - 0.0797 -  -  -
  QoQ % 10.65% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 117.31% 106.02% 0.00% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
Date 30/09/09 - - - - -  -  -
Price 0.7800 0.0000 0.0000 0.0000 0.0000 0.0000  -  -
P/RPS 0.70 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/EPS 10.27 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
EY 9.74 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08  -  CAGR
Date 30/11/09 - - - - -  -  -
Price 0.6800 0.0000 0.0000 0.0000 0.0000 0.0000  -  -
P/RPS 0.61 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
P/EPS 8.95 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
EY 11.17 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.00 0.00 0.00 0.00 0.00  -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 100.00% - - - - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers