Highlights

[HEXTAR] QoQ Quarter Result on 2009-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     -52.88%    YoY -     -32.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,899 20,931 22,944 23,345 26,124 22,173 16,939 18.73%
  QoQ % 4.62% -8.77% -1.72% -10.64% 17.82% 30.90% -
  Horiz. % 129.28% 123.57% 135.45% 137.82% 154.22% 130.90% 100.00%
PBT 1,592 795 1,399 1,464 3,055 2,469 542 105.50%
  QoQ % 100.25% -43.17% -4.44% -52.08% 23.73% 355.54% -
  Horiz. % 293.73% 146.68% 258.12% 270.11% 563.65% 455.54% 100.00%
Tax -342 -294 -362 -230 -436 -747 -44 293.86%
  QoQ % -16.33% 18.78% -57.39% 47.25% 41.63% -1,597.73% -
  Horiz. % 777.27% 668.18% 822.73% 522.73% 990.91% 1,697.73% 100.00%
NP 1,250 501 1,037 1,234 2,619 1,722 498 85.01%
  QoQ % 149.50% -51.69% -15.96% -52.88% 52.09% 245.78% -
  Horiz. % 251.00% 100.60% 208.23% 247.79% 525.90% 345.78% 100.00%
NP to SH 1,250 501 1,037 1,234 2,619 1,722 498 85.01%
  QoQ % 149.50% -51.69% -15.96% -52.88% 52.09% 245.78% -
  Horiz. % 251.00% 100.60% 208.23% 247.79% 525.90% 345.78% 100.00%
Tax Rate 21.48 % 36.98 % 25.88 % 15.71 % 14.27 % 30.26 % 8.12 % 91.61%
  QoQ % -41.91% 42.89% 64.74% 10.09% -52.84% 272.66% -
  Horiz. % 264.53% 455.42% 318.72% 193.47% 175.74% 372.66% 100.00%
Total Cost 20,649 20,430 21,907 22,111 23,505 20,451 16,441 16.46%
  QoQ % 1.07% -6.74% -0.92% -5.93% 14.93% 24.39% -
  Horiz. % 125.59% 124.26% 133.25% 134.49% 142.97% 124.39% 100.00%
Net Worth 76,923 77,933 77,376 76,676 69,326 - - -
  QoQ % -1.30% 0.72% 0.91% 10.60% 0.00% 0.00% -
  Horiz. % 110.96% 112.41% 111.61% 110.60% 100.00% - -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,923 77,933 77,376 76,676 69,326 - - -
  QoQ % -1.30% 0.72% 0.91% 10.60% 0.00% 0.00% -
  Horiz. % 110.96% 112.41% 111.61% 110.60% 100.00% - -
NOSH 80,128 79,523 79,769 79,870 70,026 52,340 12,266 250.66%
  QoQ % 0.76% -0.31% -0.13% 14.06% 33.79% 326.71% -
  Horiz. % 653.25% 648.33% 650.33% 651.16% 570.90% 426.71% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.71 % 2.39 % 4.52 % 5.29 % 10.03 % 7.77 % 2.94 % 55.85%
  QoQ % 138.91% -47.12% -14.56% -47.26% 29.09% 164.29% -
  Horiz. % 194.22% 81.29% 153.74% 179.93% 341.16% 264.29% 100.00%
ROE 1.63 % 0.64 % 1.34 % 1.61 % 3.78 % - % - % -
  QoQ % 154.69% -52.24% -16.77% -57.41% 0.00% 0.00% -
  Horiz. % 43.12% 16.93% 35.45% 42.59% 100.00% - -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.33 26.32 28.76 29.23 37.31 42.36 138.10 -66.14%
  QoQ % 3.84% -8.48% -1.61% -21.66% -11.92% -69.33% -
  Horiz. % 19.79% 19.06% 20.83% 21.17% 27.02% 30.67% 100.00%
EPS 1.56 0.63 1.30 1.70 3.74 3.29 4.06 -47.24%
  QoQ % 147.62% -51.54% -23.53% -54.55% 13.68% -18.97% -
  Horiz. % 38.42% 15.52% 32.02% 41.87% 92.12% 81.03% 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 0.9600 0.9800 0.9700 0.9600 0.9900 - - -
  QoQ % -2.04% 1.03% 1.04% -3.03% 0.00% 0.00% -
  Horiz. % 96.97% 98.99% 97.98% 96.97% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.67 2.55 2.80 2.84 3.18 2.70 2.06 18.93%
  QoQ % 4.71% -8.93% -1.41% -10.69% 17.78% 31.07% -
  Horiz. % 129.61% 123.79% 135.92% 137.86% 154.37% 131.07% 100.00%
EPS 0.15 0.06 0.13 0.15 0.32 0.21 0.06 84.51%
  QoQ % 150.00% -53.85% -13.33% -53.12% 52.38% 250.00% -
  Horiz. % 250.00% 100.00% 216.67% 250.00% 533.33% 350.00% 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 0.0937 0.0950 0.0943 0.0934 0.0845 - - -
  QoQ % -1.37% 0.74% 0.96% 10.53% 0.00% 0.00% -
  Horiz. % 110.89% 112.43% 111.60% 110.53% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.4600 0.6900 0.6700 0.7800 0.0000 0.0000 0.0000 -
P/RPS 1.68 2.62 2.33 2.67 0.00 0.00 0.00 -
  QoQ % -35.88% 12.45% -12.73% 0.00% 0.00% 0.00% -
  Horiz. % 62.92% 98.13% 87.27% 100.00% - - -
P/EPS 29.49 109.52 51.54 50.49 0.00 0.00 0.00 -
  QoQ % -73.07% 112.50% 2.08% 0.00% 0.00% 0.00% -
  Horiz. % 58.41% 216.91% 102.08% 100.00% - - -
EY 3.39 0.91 1.94 1.98 0.00 0.00 0.00 -
  QoQ % 272.53% -53.09% -2.02% 0.00% 0.00% 0.00% -
  Horiz. % 171.21% 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 0.48 0.70 0.69 0.81 0.00 0.00 0.00 -
  QoQ % -31.43% 1.45% -14.81% 0.00% 0.00% 0.00% -
  Horiz. % 59.26% 86.42% 85.19% 100.00% - - -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 22/02/10 30/11/09 - - - -
Price 0.6000 0.4600 0.6400 0.6800 0.0000 0.0000 0.0000 -
P/RPS 2.20 1.75 2.23 2.33 0.00 0.00 0.00 -
  QoQ % 25.71% -21.52% -4.29% 0.00% 0.00% 0.00% -
  Horiz. % 94.42% 75.11% 95.71% 100.00% - - -
P/EPS 38.46 73.02 49.23 44.01 0.00 0.00 0.00 -
  QoQ % -47.33% 48.32% 11.86% 0.00% 0.00% 0.00% -
  Horiz. % 87.39% 165.92% 111.86% 100.00% - - -
EY 2.60 1.37 2.03 2.27 0.00 0.00 0.00 -
  QoQ % 89.78% -32.51% -10.57% 0.00% 0.00% 0.00% -
  Horiz. % 114.54% 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 0.63 0.47 0.66 0.71 0.00 0.00 0.00 -
  QoQ % 34.04% -28.79% -7.04% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers