Highlights

[HEXTAR] QoQ Quarter Result on 2013-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     73.25%    YoY -     -18.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 22,981 22,804 25,038 24,529 24,834 21,977 24,192 -3.37%
  QoQ % 0.78% -8.92% 2.08% -1.23% 13.00% -9.16% -
  Horiz. % 94.99% 94.26% 103.50% 101.39% 102.65% 90.84% 100.00%
PBT 523 750 1,590 1,413 844 934 1,163 -41.33%
  QoQ % -30.27% -52.83% 12.53% 67.42% -9.64% -19.69% -
  Horiz. % 44.97% 64.49% 136.72% 121.50% 72.57% 80.31% 100.00%
Tax -139 -302 -484 -351 -231 -202 -189 -18.54%
  QoQ % 53.97% 37.60% -37.89% -51.95% -14.36% -6.88% -
  Horiz. % 73.54% 159.79% 256.08% 185.71% 122.22% 106.88% 100.00%
NP 384 448 1,106 1,062 613 732 974 -46.26%
  QoQ % -14.29% -59.49% 4.14% 73.25% -16.26% -24.85% -
  Horiz. % 39.43% 46.00% 113.55% 109.03% 62.94% 75.15% 100.00%
NP to SH 384 448 1,106 1,062 613 732 974 -46.26%
  QoQ % -14.29% -59.49% 4.14% 73.25% -16.26% -24.85% -
  Horiz. % 39.43% 46.00% 113.55% 109.03% 62.94% 75.15% 100.00%
Tax Rate 26.58 % 40.27 % 30.44 % 24.84 % 27.37 % 21.63 % 16.25 % 38.87%
  QoQ % -34.00% 32.29% 22.54% -9.24% 26.54% 33.11% -
  Horiz. % 163.57% 247.82% 187.32% 152.86% 168.43% 133.11% 100.00%
Total Cost 22,597 22,356 23,932 23,467 24,221 21,245 23,218 -1.79%
  QoQ % 1.08% -6.59% 1.98% -3.11% 14.01% -8.50% -
  Horiz. % 97.33% 96.29% 103.08% 101.07% 104.32% 91.50% 100.00%
Net Worth 91,957 90,595 90,666 89,167 91,447 91,249 73,049 16.60%
  QoQ % 1.50% -0.08% 1.68% -2.49% 0.22% 24.91% -
  Horiz. % 125.88% 124.02% 124.12% 122.06% 125.18% 124.91% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,957 90,595 90,666 89,167 91,447 91,249 73,049 16.60%
  QoQ % 1.50% -0.08% 1.68% -2.49% 0.22% 24.91% -
  Horiz. % 125.88% 124.02% 124.12% 122.06% 125.18% 124.91% 100.00%
NOSH 101,052 99,555 99,633 100,188 100,491 100,273 81,166 15.75%
  QoQ % 1.50% -0.08% -0.55% -0.30% 0.22% 23.54% -
  Horiz. % 124.50% 122.66% 122.75% 123.44% 123.81% 123.54% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.67 % 1.96 % 4.42 % 4.33 % 2.47 % 3.33 % 4.03 % -44.45%
  QoQ % -14.80% -55.66% 2.08% 75.30% -25.83% -17.37% -
  Horiz. % 41.44% 48.64% 109.68% 107.44% 61.29% 82.63% 100.00%
ROE 0.42 % 0.49 % 1.22 % 1.19 % 0.67 % 0.80 % 1.33 % -53.66%
  QoQ % -14.29% -59.84% 2.52% 77.61% -16.25% -39.85% -
  Horiz. % 31.58% 36.84% 91.73% 89.47% 50.38% 60.15% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 22.74 22.91 25.13 24.48 24.71 21.92 29.81 -16.53%
  QoQ % -0.74% -8.83% 2.66% -0.93% 12.73% -26.47% -
  Horiz. % 76.28% 76.85% 84.30% 82.12% 82.89% 73.53% 100.00%
EPS 0.38 0.45 1.11 1.06 0.61 0.73 1.20 -53.57%
  QoQ % -15.56% -59.46% 4.72% 73.77% -16.44% -39.17% -
  Horiz. % 31.67% 37.50% 92.50% 88.33% 50.83% 60.83% 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 0.9100 0.9100 0.9100 0.8900 0.9100 0.9100 0.9000 0.74%
  QoQ % 0.00% 0.00% 2.25% -2.20% 0.00% 1.11% -
  Horiz. % 101.11% 101.11% 101.11% 98.89% 101.11% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.80 2.78 3.05 2.99 3.03 2.68 2.95 -3.42%
  QoQ % 0.72% -8.85% 2.01% -1.32% 13.06% -9.15% -
  Horiz. % 94.92% 94.24% 103.39% 101.36% 102.71% 90.85% 100.00%
EPS 0.05 0.05 0.13 0.13 0.07 0.09 0.12 -44.24%
  QoQ % 0.00% -61.54% 0.00% 85.71% -22.22% -25.00% -
  Horiz. % 41.67% 41.67% 108.33% 108.33% 58.33% 75.00% 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 0.1121 0.1104 0.1105 0.1087 0.1114 0.1112 0.0890 16.65%
  QoQ % 1.54% -0.09% 1.66% -2.42% 0.18% 24.94% -
  Horiz. % 125.96% 124.04% 124.16% 122.13% 125.17% 124.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8550 0.6550 0.6300 0.6250 0.6100 0.6200 0.6200 -
P/RPS 3.76 2.86 2.51 2.55 2.47 2.83 2.08 48.45%
  QoQ % 31.47% 13.94% -1.57% 3.24% -12.72% 36.06% -
  Horiz. % 180.77% 137.50% 120.67% 122.60% 118.75% 136.06% 100.00%
P/EPS 225.00 145.56 56.75 58.96 100.00 84.93 51.67 166.90%
  QoQ % 54.58% 156.49% -3.75% -41.04% 17.74% 64.37% -
  Horiz. % 435.46% 281.71% 109.83% 114.11% 193.54% 164.37% 100.00%
EY 0.44 0.69 1.76 1.70 1.00 1.18 1.94 -62.84%
  QoQ % -36.23% -60.80% 3.53% 70.00% -15.25% -39.18% -
  Horiz. % 22.68% 35.57% 90.72% 87.63% 51.55% 60.82% 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 0.94 0.72 0.69 0.70 0.67 0.68 0.69 22.91%
  QoQ % 30.56% 4.35% -1.43% 4.48% -1.47% -1.45% -
  Horiz. % 136.23% 104.35% 100.00% 101.45% 97.10% 98.55% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 -
Price 0.8350 0.7350 0.6250 0.6150 0.6200 0.6000 0.6000 -
P/RPS 3.67 3.21 2.49 2.51 2.51 2.74 2.01 49.44%
  QoQ % 14.33% 28.92% -0.80% 0.00% -8.39% 36.32% -
  Horiz. % 182.59% 159.70% 123.88% 124.88% 124.88% 136.32% 100.00%
P/EPS 219.74 163.33 56.30 58.02 101.64 82.19 50.00 168.55%
  QoQ % 34.54% 190.11% -2.96% -42.92% 23.66% 64.38% -
  Horiz. % 439.48% 326.66% 112.60% 116.04% 203.28% 164.38% 100.00%
EY 0.46 0.61 1.78 1.72 0.98 1.22 2.00 -62.49%
  QoQ % -24.59% -65.73% 3.49% 75.51% -19.67% -39.00% -
  Horiz. % 23.00% 30.50% 89.00% 86.00% 49.00% 61.00% 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 0.92 0.81 0.69 0.69 0.68 0.66 0.67 23.56%
  QoQ % 13.58% 17.39% 0.00% 1.47% 3.03% -1.49% -
  Horiz. % 137.31% 120.90% 102.99% 102.99% 101.49% 98.51% 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.
 


 

111  117  429  1676 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 PWORTH 0.05+0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.675+0.03 
 GPACKET-WB 0.265-0.005 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 KNM 0.4150.00 
 SCICOM 0.965+0.035 
 OPCOM 0.74+0.04 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers