[HEXTAR] QoQ Cumulative Quarter Result on 2011-06-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 50,388 25,113 101,291 75,447 47,940 24,254 89,661 -31.88% QoQ % 100.65% -75.21% 34.25% 57.38% 97.66% -72.95% - Horiz. % 56.20% 28.01% 112.97% 84.15% 53.47% 27.05% 100.00%
PBT 2,867 1,585 5,809 4,921 2,576 1,461 4,782 -28.88% QoQ % 80.88% -72.71% 18.05% 91.03% 76.32% -69.45% - Horiz. % 59.95% 33.15% 121.48% 102.91% 53.87% 30.55% 100.00%
Tax -751 -476 -1,451 -1,304 -817 -472 -1,366 -32.86% QoQ % -57.77% 67.20% -11.27% -59.61% -73.09% 65.45% - Horiz. % 54.98% 34.85% 106.22% 95.46% 59.81% 34.55% 100.00%
NP 2,116 1,109 4,358 3,617 1,759 989 3,416 -27.31% QoQ % 90.80% -74.55% 20.49% 105.63% 77.86% -71.05% - Horiz. % 61.94% 32.46% 127.58% 105.88% 51.49% 28.95% 100.00%
NP to SH 2,116 1,109 4,358 3,617 1,759 989 3,416 -27.31% QoQ % 90.80% -74.55% 20.49% 105.63% 77.86% -71.05% - Horiz. % 61.94% 32.46% 127.58% 105.88% 51.49% 28.95% 100.00%
Tax Rate 26.19 % 30.03 % 24.98 % 26.50 % 31.72 % 32.31 % 28.57 % -5.63% QoQ % -12.79% 20.22% -5.74% -16.46% -1.83% 13.09% - Horiz. % 91.67% 105.11% 87.43% 92.75% 111.03% 113.09% 100.00%
Total Cost 48,272 24,004 96,933 71,830 46,181 23,265 86,245 -32.06% QoQ % 101.10% -75.24% 34.95% 55.54% 98.50% -73.02% - Horiz. % 55.97% 27.83% 112.39% 83.29% 53.55% 26.98% 100.00%
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23% QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% - Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 81,446 80,582 79,236 78,421 79,154 78,162 77,645 3.23% QoQ % 1.07% 1.70% 1.04% -0.93% 1.27% 0.67% - Horiz. % 104.89% 103.78% 102.05% 101.00% 101.94% 100.67% 100.00%
NOSH 79,849 79,784 80,037 80,022 79,954 79,758 80,047 -0.17% QoQ % 0.08% -0.32% 0.02% 0.08% 0.25% -0.36% - Horiz. % 99.75% 99.67% 99.99% 99.97% 99.88% 99.64% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.20 % 4.42 % 4.30 % 4.79 % 3.67 % 4.08 % 3.81 % 6.71% QoQ % -4.98% 2.79% -10.23% 30.52% -10.05% 7.09% - Horiz. % 110.24% 116.01% 112.86% 125.72% 96.33% 107.09% 100.00%
ROE 2.60 % 1.38 % 5.50 % 4.61 % 2.22 % 1.27 % 4.40 % -29.56% QoQ % 88.41% -74.91% 19.31% 107.66% 74.80% -71.14% - Horiz. % 59.09% 31.36% 125.00% 104.77% 50.45% 28.86% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 63.10 31.48 126.55 94.28 59.96 30.41 112.01 -31.77% QoQ % 100.44% -75.12% 34.23% 57.24% 97.17% -72.85% - Horiz. % 56.33% 28.10% 112.98% 84.17% 53.53% 27.15% 100.00%
EPS 2.65 1.39 5.45 4.52 2.20 1.24 4.27 -27.22% QoQ % 90.65% -74.50% 20.58% 105.45% 77.42% -70.96% - Horiz. % 62.06% 32.55% 127.63% 105.85% 51.52% 29.04% 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 1.0200 1.0100 0.9900 0.9800 0.9900 0.9800 0.9700 3.40% QoQ % 0.99% 2.02% 1.02% -1.01% 1.02% 1.03% - Horiz. % 105.15% 104.12% 102.06% 101.03% 102.06% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.14 3.06 12.34 9.19 5.84 2.96 10.93 -31.89% QoQ % 100.65% -75.20% 34.28% 57.36% 97.30% -72.92% - Horiz. % 56.18% 28.00% 112.90% 84.08% 53.43% 27.08% 100.00%
EPS 0.26 0.14 0.53 0.44 0.21 0.12 0.42 -27.34% QoQ % 85.71% -73.58% 20.45% 109.52% 75.00% -71.43% - Horiz. % 61.90% 33.33% 126.19% 104.76% 50.00% 28.57% 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 0.0992 0.0982 0.0966 0.0956 0.0965 0.0952 0.0946 3.21% QoQ % 1.02% 1.66% 1.05% -0.93% 1.37% 0.63% - Horiz. % 104.86% 103.81% 102.11% 101.06% 102.01% 100.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.5400 0.5300 0.4400 0.4700 0.4600 0.4800 0.4600 -
P/RPS 0.86 1.68 0.35 0.50 0.77 1.58 0.41 63.79% QoQ % -48.81% 380.00% -30.00% -35.06% -51.27% 285.37% - Horiz. % 209.76% 409.76% 85.37% 121.95% 187.80% 385.37% 100.00%
P/EPS 20.38 38.13 8.08 10.40 20.91 38.71 10.78 52.83% QoQ % -46.55% 371.91% -22.31% -50.26% -45.98% 259.09% - Horiz. % 189.05% 353.71% 74.95% 96.47% 193.97% 359.09% 100.00%
EY 4.91 2.62 12.37 9.62 4.78 2.58 9.28 -34.56% QoQ % 87.40% -78.82% 28.59% 101.26% 85.27% -72.20% - Horiz. % 52.91% 28.23% 133.30% 103.66% 51.51% 27.80% 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 0.53 0.52 0.44 0.48 0.46 0.49 0.47 8.33% QoQ % 1.92% 18.18% -8.33% 4.35% -6.12% 4.26% - Horiz. % 112.77% 110.64% 93.62% 102.13% 97.87% 104.26% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 -
Price 0.5300 0.5400 0.4900 0.4500 0.5850 0.5900 0.4800 -
P/RPS 0.84 1.72 0.39 0.48 0.98 1.94 0.43 56.21% QoQ % -51.16% 341.03% -18.75% -51.02% -49.48% 351.16% - Horiz. % 195.35% 400.00% 90.70% 111.63% 227.91% 451.16% 100.00%
P/EPS 20.00 38.85 9.00 9.96 26.59 47.58 11.25 46.70% QoQ % -48.52% 331.67% -9.64% -62.54% -44.12% 322.93% - Horiz. % 177.78% 345.33% 80.00% 88.53% 236.36% 422.93% 100.00%
EY 5.00 2.57 11.11 10.04 3.76 2.10 8.89 -31.84% QoQ % 94.55% -76.87% 10.66% 167.02% 79.05% -76.38% - Horiz. % 56.24% 28.91% 124.97% 112.94% 42.29% 23.62% 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 0.52 0.53 0.49 0.46 0.59 0.60 0.49 4.04% QoQ % -1.89% 8.16% 6.52% -22.03% -1.67% 22.45% - Horiz. % 106.12% 108.16% 100.00% 93.88% 120.41% 122.45% 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.
Comment
Halex Holdings Berhad - Q3'11-Notes-300611.pdf 
