Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2010-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     48.41%    YoY -     -30.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,254 89,661 65,774 43,875 22,944 88,580 65,236 -48.20%
  QoQ % -72.95% 36.32% 49.91% 91.23% -74.10% 35.78% -
  Horiz. % 37.18% 137.44% 100.82% 67.26% 35.17% 135.78% 100.00%
PBT 1,461 4,782 3,786 2,194 1,399 7,530 6,066 -61.19%
  QoQ % -69.45% 26.31% 72.56% 56.83% -81.42% 24.13% -
  Horiz. % 24.09% 78.83% 62.41% 36.17% 23.06% 124.13% 100.00%
Tax -472 -1,366 -997 -655 -362 -1,457 -1,227 -47.01%
  QoQ % 65.45% -37.01% -52.21% -80.94% 75.15% -18.74% -
  Horiz. % 38.47% 111.33% 81.26% 53.38% 29.50% 118.74% 100.00%
NP 989 3,416 2,789 1,539 1,037 6,073 4,839 -65.20%
  QoQ % -71.05% 22.48% 81.22% 48.41% -82.92% 25.50% -
  Horiz. % 20.44% 70.59% 57.64% 31.80% 21.43% 125.50% 100.00%
NP to SH 989 3,416 2,789 1,539 1,037 6,073 4,839 -65.20%
  QoQ % -71.05% 22.48% 81.22% 48.41% -82.92% 25.50% -
  Horiz. % 20.44% 70.59% 57.64% 31.80% 21.43% 125.50% 100.00%
Tax Rate 32.31 % 28.57 % 26.33 % 29.85 % 25.88 % 19.35 % 20.23 % 36.52%
  QoQ % 13.09% 8.51% -11.79% 15.34% 33.75% -4.35% -
  Horiz. % 159.71% 141.23% 130.15% 147.55% 127.93% 95.65% 100.00%
Total Cost 23,265 86,245 62,985 42,336 21,907 82,507 60,397 -46.97%
  QoQ % -73.02% 36.93% 48.77% 93.25% -73.45% 36.61% -
  Horiz. % 38.52% 142.80% 104.28% 70.10% 36.27% 136.61% 100.00%
Net Worth 78,162 77,645 76,717 78,553 77,376 76,762 69,328 8.30%
  QoQ % 0.67% 1.21% -2.34% 1.52% 0.80% 10.72% -
  Horiz. % 112.74% 112.00% 110.66% 113.31% 111.61% 110.72% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 78,162 77,645 76,717 78,553 77,376 76,762 69,328 8.30%
  QoQ % 0.67% 1.21% -2.34% 1.52% 0.80% 10.72% -
  Horiz. % 112.74% 112.00% 110.66% 113.31% 111.61% 110.72% 100.00%
NOSH 79,758 80,047 79,914 80,156 79,769 79,960 70,028 9.03%
  QoQ % -0.36% 0.17% -0.30% 0.49% -0.24% 14.18% -
  Horiz. % 113.89% 114.31% 114.12% 114.46% 113.91% 114.18% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.08 % 3.81 % 4.24 % 3.51 % 4.52 % 6.86 % 7.42 % -32.81%
  QoQ % 7.09% -10.14% 20.80% -22.35% -34.11% -7.55% -
  Horiz. % 54.99% 51.35% 57.14% 47.30% 60.92% 92.45% 100.00%
ROE 1.27 % 4.40 % 3.64 % 1.96 % 1.34 % 7.91 % 6.98 % -67.79%
  QoQ % -71.14% 20.88% 85.71% 46.27% -83.06% 13.32% -
  Horiz. % 18.19% 63.04% 52.15% 28.08% 19.20% 113.32% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.41 112.01 82.31 54.74 28.76 110.78 93.16 -52.49%
  QoQ % -72.85% 36.08% 50.37% 90.33% -74.04% 18.91% -
  Horiz. % 32.64% 120.23% 88.35% 58.76% 30.87% 118.91% 100.00%
EPS 1.24 4.27 3.49 1.92 1.30 11.74 6.91 -68.09%
  QoQ % -70.96% 22.35% 81.77% 47.69% -88.93% 69.90% -
  Horiz. % 17.95% 61.79% 50.51% 27.79% 18.81% 169.90% 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 0.9800 0.9700 0.9600 0.9800 0.9700 0.9600 0.9900 -0.67%
  QoQ % 1.03% 1.04% -2.04% 1.03% 1.04% -3.03% -
  Horiz. % 98.99% 97.98% 96.97% 98.99% 97.98% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 817,789
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.97 10.96 8.04 5.37 2.81 10.83 7.98 -48.17%
  QoQ % -72.90% 36.32% 49.72% 91.10% -74.05% 35.71% -
  Horiz. % 37.22% 137.34% 100.75% 67.29% 35.21% 135.71% 100.00%
EPS 0.12 0.42 0.34 0.19 0.13 0.74 0.59 -65.31%
  QoQ % -71.43% 23.53% 78.95% 46.15% -82.43% 25.42% -
  Horiz. % 20.34% 71.19% 57.63% 32.20% 22.03% 125.42% 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 0.0956 0.0949 0.0938 0.0961 0.0946 0.0939 0.0848 8.30%
  QoQ % 0.74% 1.17% -2.39% 1.59% 0.75% 10.73% -
  Horiz. % 112.74% 111.91% 110.61% 113.33% 111.56% 110.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.4800 0.4600 0.4600 0.6900 0.6700 0.7800 0.0000 -
P/RPS 1.58 0.41 0.56 1.26 2.33 0.70 0.00 -
  QoQ % 285.37% -26.79% -55.56% -45.92% 232.86% 0.00% -
  Horiz. % 225.71% 58.57% 80.00% 180.00% 332.86% 100.00% -
P/EPS 38.71 10.78 13.18 35.94 51.54 10.27 0.00 -
  QoQ % 259.09% -18.21% -63.33% -30.27% 401.85% 0.00% -
  Horiz. % 376.92% 104.97% 128.33% 349.95% 501.85% 100.00% -
EY 2.58 9.28 7.59 2.78 1.94 9.74 0.00 -
  QoQ % -72.20% 22.27% 173.02% 43.30% -80.08% 0.00% -
  Horiz. % 26.49% 95.28% 77.93% 28.54% 19.92% 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 0.47 0.48 0.70 0.69 0.81 0.00 -
  QoQ % 4.26% -2.08% -31.43% 1.45% -14.81% 0.00% -
  Horiz. % 60.49% 58.02% 59.26% 86.42% 85.19% 100.00% -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 - -
Price 0.5900 0.4800 0.6000 0.4600 0.6400 0.6800 0.0000 -
P/RPS 1.94 0.43 0.73 0.84 2.23 0.61 0.00 -
  QoQ % 351.16% -41.10% -13.10% -62.33% 265.57% 0.00% -
  Horiz. % 318.03% 70.49% 119.67% 137.70% 365.57% 100.00% -
P/EPS 47.58 11.25 17.19 23.96 49.23 8.95 0.00 -
  QoQ % 322.93% -34.55% -28.26% -51.33% 450.06% 0.00% -
  Horiz. % 531.62% 125.70% 192.07% 267.71% 550.06% 100.00% -
EY 2.10 8.89 5.82 4.17 2.03 11.17 0.00 -
  QoQ % -76.38% 52.75% 39.57% 105.42% -81.83% 0.00% -
  Horiz. % 18.80% 79.59% 52.10% 37.33% 18.17% 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 0.60 0.49 0.63 0.47 0.66 0.71 0.00 -
  QoQ % 22.45% -22.22% 34.04% -28.79% -7.04% 0.00% -
  Horiz. % 84.51% 69.01% 88.73% 66.20% 92.96% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers