Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2010-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     15.81%    YoY -     -4.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,291 100,596 95,880 97,016 89,661 87,698 87,750 10.03%
  QoQ % 0.69% 4.92% -1.17% 8.20% 2.24% -0.06% -
  Horiz. % 115.43% 114.64% 109.26% 110.56% 102.18% 99.94% 100.00%
PBT 5,809 6,561 5,152 5,844 4,782 5,048 4,388 20.54%
  QoQ % -11.47% 27.36% -11.84% 22.21% -5.27% 15.04% -
  Horiz. % 132.38% 149.53% 117.41% 133.18% 108.98% 115.04% 100.00%
Tax -1,451 -1,738 -1,634 -1,888 -1,366 -1,329 -1,310 7.05%
  QoQ % 16.55% -6.41% 13.45% -38.21% -2.76% -1.48% -
  Horiz. % 110.76% 132.72% 124.73% 144.12% 104.27% 101.48% 100.00%
NP 4,358 4,822 3,518 3,956 3,416 3,718 3,078 26.06%
  QoQ % -9.64% 37.09% -11.07% 15.81% -8.14% 20.81% -
  Horiz. % 141.59% 156.68% 114.29% 128.53% 110.98% 120.81% 100.00%
NP to SH 4,358 4,822 3,518 3,956 3,416 3,718 3,078 26.06%
  QoQ % -9.64% 37.09% -11.07% 15.81% -8.14% 20.81% -
  Horiz. % 141.59% 156.68% 114.29% 128.53% 110.98% 120.81% 100.00%
Tax Rate 24.98 % 26.50 % 31.72 % 32.31 % 28.57 % 26.33 % 29.85 % -11.19%
  QoQ % -5.74% -16.46% -1.83% 13.09% 8.51% -11.79% -
  Horiz. % 83.69% 88.78% 106.26% 108.24% 95.71% 88.21% 100.00%
Total Cost 96,933 95,773 92,362 93,060 86,245 83,980 84,672 9.43%
  QoQ % 1.21% 3.69% -0.75% 7.90% 2.70% -0.82% -
  Horiz. % 114.48% 113.11% 109.08% 109.91% 101.86% 99.18% 100.00%
Net Worth 79,236 78,421 79,154 78,162 77,645 76,717 78,553 0.58%
  QoQ % 1.04% -0.93% 1.27% 0.67% 1.21% -2.34% -
  Horiz. % 100.87% 99.83% 100.77% 99.50% 98.85% 97.66% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 79,236 78,421 79,154 78,162 77,645 76,717 78,553 0.58%
  QoQ % 1.04% -0.93% 1.27% 0.67% 1.21% -2.34% -
  Horiz. % 100.87% 99.83% 100.77% 99.50% 98.85% 97.66% 100.00%
NOSH 80,037 80,022 79,954 79,758 80,047 79,914 80,156 -0.10%
  QoQ % 0.02% 0.08% 0.25% -0.36% 0.17% -0.30% -
  Horiz. % 99.85% 99.83% 99.75% 99.50% 99.86% 99.70% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.30 % 4.79 % 3.67 % 4.08 % 3.81 % 4.24 % 3.51 % 14.48%
  QoQ % -10.23% 30.52% -10.05% 7.09% -10.14% 20.80% -
  Horiz. % 122.51% 136.47% 104.56% 116.24% 108.55% 120.80% 100.00%
ROE 5.50 % 6.15 % 4.44 % 5.06 % 4.40 % 4.85 % 3.92 % 25.30%
  QoQ % -10.57% 38.51% -12.25% 15.00% -9.28% 23.72% -
  Horiz. % 140.31% 156.89% 113.27% 129.08% 112.24% 123.72% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 126.55 125.71 119.92 121.64 112.01 109.74 109.47 10.14%
  QoQ % 0.67% 4.83% -1.41% 8.60% 2.07% 0.25% -
  Horiz. % 115.60% 114.84% 109.55% 111.12% 102.32% 100.25% 100.00%
EPS 5.45 6.03 4.40 4.96 4.27 4.65 3.84 26.27%
  QoQ % -9.62% 37.05% -11.29% 16.16% -8.17% 21.09% -
  Horiz. % 141.93% 157.03% 114.58% 129.17% 111.20% 121.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 0.9800 0.9900 0.9800 0.9700 0.9600 0.9800 0.68%
  QoQ % 1.02% -1.01% 1.02% 1.03% 1.04% -2.04% -
  Horiz. % 101.02% 100.00% 101.02% 100.00% 98.98% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.34 12.26 11.68 11.82 10.93 10.69 10.69 10.03%
  QoQ % 0.65% 4.97% -1.18% 8.14% 2.25% 0.00% -
  Horiz. % 115.43% 114.69% 109.26% 110.57% 102.25% 100.00% 100.00%
EPS 0.53 0.59 0.43 0.48 0.42 0.45 0.38 24.81%
  QoQ % -10.17% 37.21% -10.42% 14.29% -6.67% 18.42% -
  Horiz. % 139.47% 155.26% 113.16% 126.32% 110.53% 118.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0966 0.0956 0.0965 0.0952 0.0946 0.0935 0.0957 0.63%
  QoQ % 1.05% -0.93% 1.37% 0.63% 1.18% -2.30% -
  Horiz. % 100.94% 99.90% 100.84% 99.48% 98.85% 97.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4400 0.4700 0.4600 0.4800 0.4600 0.4600 0.6900 -
P/RPS 0.35 0.37 0.38 0.39 0.41 0.42 0.63 -32.40%
  QoQ % -5.41% -2.63% -2.56% -4.88% -2.38% -33.33% -
  Horiz. % 55.56% 58.73% 60.32% 61.90% 65.08% 66.67% 100.00%
P/EPS 8.08 7.80 10.45 9.68 10.78 9.89 17.97 -41.28%
  QoQ % 3.59% -25.36% 7.95% -10.20% 9.00% -44.96% -
  Horiz. % 44.96% 43.41% 58.15% 53.87% 59.99% 55.04% 100.00%
EY 12.37 12.82 9.57 10.33 9.28 10.12 5.57 70.14%
  QoQ % -3.51% 33.96% -7.36% 11.31% -8.30% 81.69% -
  Horiz. % 222.08% 230.16% 171.81% 185.46% 166.61% 181.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.48 0.46 0.49 0.47 0.48 0.70 -26.60%
  QoQ % -8.33% 4.35% -6.12% 4.26% -2.08% -31.43% -
  Horiz. % 62.86% 68.57% 65.71% 70.00% 67.14% 68.57% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 0.4900 0.4500 0.5850 0.5900 0.4800 0.6000 0.4600 -
P/RPS 0.39 0.36 0.49 0.49 0.43 0.55 0.42 -4.82%
  QoQ % 8.33% -26.53% 0.00% 13.95% -21.82% 30.95% -
  Horiz. % 92.86% 85.71% 116.67% 116.67% 102.38% 130.95% 100.00%
P/EPS 9.00 7.47 13.30 11.90 11.25 12.89 11.98 -17.35%
  QoQ % 20.48% -43.83% 11.76% 5.78% -12.72% 7.60% -
  Horiz. % 75.13% 62.35% 111.02% 99.33% 93.91% 107.60% 100.00%
EY 11.11 13.39 7.52 8.41 8.89 7.76 8.35 20.95%
  QoQ % -17.03% 78.06% -10.58% -5.40% 14.56% -7.07% -
  Horiz. % 133.05% 160.36% 90.06% 100.72% 106.47% 92.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.46 0.59 0.60 0.49 0.63 0.47 2.81%
  QoQ % 6.52% -22.03% -1.67% 22.45% -22.22% 34.04% -
  Horiz. % 104.26% 97.87% 125.53% 127.66% 104.26% 134.04% 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.
 


 

154  145  442  1555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.015+0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 SAPNRG 0.295-0.005 
 VELESTO 0.395+0.015 
 HSI-H8F 0.35-0.07 
 HSI-C7K 0.36+0.045 
 MLAB 0.0650.00 
 PA 0.065+0.005 
 PUC 0.0550.00 
Partners & Brokers