Highlights

[HEXTAR] QoQ Quarter Result on 2009-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 11-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     52.09%    YoY -     15.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,931 22,944 23,345 26,124 22,173 16,939 24,512 -10.00%
  QoQ % -8.77% -1.72% -10.64% 17.82% 30.90% -30.90% -
  Horiz. % 85.39% 93.60% 95.24% 106.58% 90.46% 69.10% 100.00%
PBT 795 1,399 1,464 3,055 2,469 542 2,284 -50.55%
  QoQ % -43.17% -4.44% -52.08% 23.73% 355.54% -76.27% -
  Horiz. % 34.81% 61.25% 64.10% 133.76% 108.10% 23.73% 100.00%
Tax -294 -362 -230 -436 -747 -44 -454 -25.17%
  QoQ % 18.78% -57.39% 47.25% 41.63% -1,597.73% 90.31% -
  Horiz. % 64.76% 79.74% 50.66% 96.04% 164.54% 9.69% 100.00%
NP 501 1,037 1,234 2,619 1,722 498 1,830 -57.87%
  QoQ % -51.69% -15.96% -52.88% 52.09% 245.78% -72.79% -
  Horiz. % 27.38% 56.67% 67.43% 143.11% 94.10% 27.21% 100.00%
NP to SH 501 1,037 1,234 2,619 1,722 498 1,830 -57.87%
  QoQ % -51.69% -15.96% -52.88% 52.09% 245.78% -72.79% -
  Horiz. % 27.38% 56.67% 67.43% 143.11% 94.10% 27.21% 100.00%
Tax Rate 36.98 % 25.88 % 15.71 % 14.27 % 30.26 % 8.12 % 19.88 % 51.31%
  QoQ % 42.89% 64.74% 10.09% -52.84% 272.66% -59.15% -
  Horiz. % 186.02% 130.18% 79.02% 71.78% 152.21% 40.85% 100.00%
Total Cost 20,430 21,907 22,111 23,505 20,451 16,441 22,682 -6.74%
  QoQ % -6.74% -0.92% -5.93% 14.93% 24.39% -27.52% -
  Horiz. % 90.07% 96.58% 97.48% 103.63% 90.16% 72.48% 100.00%
Net Worth 77,933 77,376 76,676 69,326 - - 65,462 12.34%
  QoQ % 0.72% 0.91% 10.60% 0.00% 0.00% 0.00% -
  Horiz. % 119.05% 118.20% 117.13% 105.90% 0.00% 0.00% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 736 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 40.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 77,933 77,376 76,676 69,326 - - 65,462 12.34%
  QoQ % 0.72% 0.91% 10.60% 0.00% 0.00% 0.00% -
  Horiz. % 119.05% 118.20% 117.13% 105.90% 0.00% 0.00% 100.00%
NOSH 79,523 79,769 79,870 70,026 52,340 12,266 12,281 247.79%
  QoQ % -0.31% -0.13% 14.06% 33.79% 326.71% -0.13% -
  Horiz. % 647.49% 649.49% 650.32% 570.16% 426.16% 99.87% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.39 % 4.52 % 5.29 % 10.03 % 7.77 % 2.94 % 7.47 % -53.25%
  QoQ % -47.12% -14.56% -47.26% 29.09% 164.29% -60.64% -
  Horiz. % 31.99% 60.51% 70.82% 134.27% 104.02% 39.36% 100.00%
ROE 0.64 % 1.34 % 1.61 % 3.78 % - % - % 2.80 % -62.65%
  QoQ % -52.24% -16.77% -57.41% 0.00% 0.00% 0.00% -
  Horiz. % 22.86% 47.86% 57.50% 135.00% 0.00% 0.00% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 26.32 28.76 29.23 37.31 42.36 138.10 199.58 -74.12%
  QoQ % -8.48% -1.61% -21.66% -11.92% -69.33% -30.80% -
  Horiz. % 13.19% 14.41% 14.65% 18.69% 21.22% 69.20% 100.00%
EPS 0.63 1.30 1.70 3.74 3.29 4.06 14.90 -87.89%
  QoQ % -51.54% -23.53% -54.55% 13.68% -18.97% -72.75% -
  Horiz. % 4.23% 8.72% 11.41% 25.10% 22.08% 27.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9800 0.9700 0.9600 0.9900 - - 5.3300 -67.70%
  QoQ % 1.03% 1.04% -3.03% 0.00% 0.00% 0.00% -
  Horiz. % 18.39% 18.20% 18.01% 18.57% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 816,915
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.56 2.81 2.86 3.20 2.71 2.07 3.00 -10.04%
  QoQ % -8.90% -1.75% -10.63% 18.08% 30.92% -31.00% -
  Horiz. % 85.33% 93.67% 95.33% 106.67% 90.33% 69.00% 100.00%
EPS 0.06 0.13 0.15 0.32 0.21 0.06 0.22 -57.98%
  QoQ % -53.85% -13.33% -53.12% 52.38% 250.00% -72.73% -
  Horiz. % 27.27% 59.09% 68.18% 145.45% 95.45% 27.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0954 0.0947 0.0939 0.0849 - - 0.0801 12.37%
  QoQ % 0.74% 0.85% 10.60% 0.00% 0.00% 0.00% -
  Horiz. % 119.10% 118.23% 117.23% 105.99% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 - - - - -
Price 0.6900 0.6700 0.7800 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.62 2.33 2.67 0.00 0.00 0.00 0.00 -
  QoQ % 12.45% -12.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.13% 87.27% 100.00% - - - -
P/EPS 109.52 51.54 50.49 0.00 0.00 0.00 0.00 -
  QoQ % 112.50% 2.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.91% 102.08% 100.00% - - - -
EY 0.91 1.94 1.98 0.00 0.00 0.00 0.00 -
  QoQ % -53.09% -2.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.96% 97.98% 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 0.70 0.69 0.81 0.00 0.00 0.00 0.00 -
  QoQ % 1.45% -14.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.42% 85.19% 100.00% - - - -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 22/02/10 30/11/09 - - - - -
Price 0.4600 0.6400 0.6800 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.75 2.23 2.33 0.00 0.00 0.00 0.00 -
  QoQ % -21.52% -4.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.11% 95.71% 100.00% - - - -
P/EPS 73.02 49.23 44.01 0.00 0.00 0.00 0.00 -
  QoQ % 48.32% 11.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.92% 111.86% 100.00% - - - -
EY 1.37 2.03 2.27 0.00 0.00 0.00 0.00 -
  QoQ % -32.51% -10.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.35% 89.43% 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 0.47 0.66 0.71 0.00 0.00 0.00 0.00 -
  QoQ % -28.79% -7.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers