Highlights

[HEXTAR] QoQ Quarter Result on 2011-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -60.19%    YoY -     18.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 27,457 25,275 25,113 25,844 27,506 23,687 24,254 8.63%
  QoQ % 8.63% 0.65% -2.83% -6.04% 16.12% -2.34% -
  Horiz. % 113.21% 104.21% 103.54% 106.56% 113.41% 97.66% 100.00%
PBT 1,395 1,282 1,585 888 2,345 1,115 1,461 -3.04%
  QoQ % 8.81% -19.12% 78.49% -62.13% 110.31% -23.68% -
  Horiz. % 95.48% 87.75% 108.49% 60.78% 160.51% 76.32% 100.00%
Tax -89 -275 -476 -148 -486 -345 -472 -67.15%
  QoQ % 67.64% 42.23% -221.62% 69.55% -40.87% 26.91% -
  Horiz. % 18.86% 58.26% 100.85% 31.36% 102.97% 73.09% 100.00%
NP 1,306 1,007 1,109 740 1,859 770 989 20.38%
  QoQ % 29.69% -9.20% 49.86% -60.19% 141.43% -22.14% -
  Horiz. % 132.05% 101.82% 112.13% 74.82% 187.97% 77.86% 100.00%
NP to SH 1,306 1,007 1,109 740 1,859 770 989 20.38%
  QoQ % 29.69% -9.20% 49.86% -60.19% 141.43% -22.14% -
  Horiz. % 132.05% 101.82% 112.13% 74.82% 187.97% 77.86% 100.00%
Tax Rate 6.38 % 21.45 % 30.03 % 16.67 % 20.72 % 30.94 % 32.31 % -66.12%
  QoQ % -70.26% -28.57% 80.14% -19.55% -33.03% -4.24% -
  Horiz. % 19.75% 66.39% 92.94% 51.59% 64.13% 95.76% 100.00%
Total Cost 26,151 24,268 24,004 25,104 25,647 22,917 23,265 8.12%
  QoQ % 7.76% 1.10% -4.38% -2.12% 11.91% -1.50% -
  Horiz. % 112.40% 104.31% 103.18% 107.90% 110.24% 98.50% 100.00%
Net Worth 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
  QoQ % 10.08% 1.16% 1.60% 1.00% -1.11% 1.59% -
  Horiz. % 114.81% 104.29% 103.09% 101.47% 100.47% 101.59% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 89,737 81,519 80,582 79,315 78,526 79,406 78,162 9.65%
  QoQ % 10.08% 1.16% 1.60% 1.00% -1.11% 1.59% -
  Horiz. % 114.81% 104.29% 103.09% 101.47% 100.47% 101.59% 100.00%
NOSH 80,122 79,920 79,784 80,116 80,129 80,208 79,758 0.30%
  QoQ % 0.25% 0.17% -0.41% -0.02% -0.10% 0.56% -
  Horiz. % 100.46% 100.20% 100.03% 100.45% 100.47% 100.56% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.76 % 3.98 % 4.42 % 2.86 % 6.76 % 3.25 % 4.08 % 10.83%
  QoQ % 19.60% -9.95% 54.55% -57.69% 108.00% -20.34% -
  Horiz. % 116.67% 97.55% 108.33% 70.10% 165.69% 79.66% 100.00%
ROE 1.46 % 1.24 % 1.38 % 0.93 % 2.37 % 0.97 % 1.27 % 9.75%
  QoQ % 17.74% -10.14% 48.39% -60.76% 144.33% -23.62% -
  Horiz. % 114.96% 97.64% 108.66% 73.23% 186.61% 76.38% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 34.27 31.63 31.48 32.26 34.33 29.53 30.41 8.30%
  QoQ % 8.35% 0.48% -2.42% -6.03% 16.25% -2.89% -
  Horiz. % 112.69% 104.01% 103.52% 106.08% 112.89% 97.11% 100.00%
EPS 1.63 1.26 1.39 0.93 2.32 0.96 1.24 20.02%
  QoQ % 29.37% -9.35% 49.46% -59.91% 141.67% -22.58% -
  Horiz. % 131.45% 101.61% 112.10% 75.00% 187.10% 77.42% 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 1.1200 1.0200 1.0100 0.9900 0.9800 0.9900 0.9800 9.32%
  QoQ % 9.80% 0.99% 2.02% 1.02% -1.01% 1.02% -
  Horiz. % 114.29% 104.08% 103.06% 101.02% 100.00% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.35 3.08 3.06 3.15 3.35 2.89 2.96 8.61%
  QoQ % 8.77% 0.65% -2.86% -5.97% 15.92% -2.36% -
  Horiz. % 113.18% 104.05% 103.38% 106.42% 113.18% 97.64% 100.00%
EPS 0.16 0.12 0.14 0.09 0.23 0.09 0.12 21.16%
  QoQ % 33.33% -14.29% 55.56% -60.87% 155.56% -25.00% -
  Horiz. % 133.33% 100.00% 116.67% 75.00% 191.67% 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 0.1093 0.0993 0.0982 0.0966 0.0957 0.0968 0.0952 9.65%
  QoQ % 10.07% 1.12% 1.66% 0.94% -1.14% 1.68% -
  Horiz. % 114.81% 104.31% 103.15% 101.47% 100.53% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.5200 0.5400 0.5300 0.4400 0.4700 0.4600 0.4800 -
P/RPS 1.52 1.71 1.68 1.36 1.37 1.56 1.58 -2.55%
  QoQ % -11.11% 1.79% 23.53% -0.73% -12.18% -1.27% -
  Horiz. % 96.20% 108.23% 106.33% 86.08% 86.71% 98.73% 100.00%
P/EPS 31.90 42.86 38.13 47.64 20.26 47.92 38.71 -12.11%
  QoQ % -25.57% 12.40% -19.96% 135.14% -57.72% 23.79% -
  Horiz. % 82.41% 110.72% 98.50% 123.07% 52.34% 123.79% 100.00%
EY 3.13 2.33 2.62 2.10 4.94 2.09 2.58 13.76%
  QoQ % 34.33% -11.07% 24.76% -57.49% 136.36% -18.99% -
  Horiz. % 121.32% 90.31% 101.55% 81.40% 191.47% 81.01% 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 0.46 0.53 0.52 0.44 0.48 0.46 0.49 -4.13%
  QoQ % -13.21% 1.92% 18.18% -8.33% 4.35% -6.12% -
  Horiz. % 93.88% 108.16% 106.12% 89.80% 97.96% 93.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 -
Price 0.6400 0.5300 0.5400 0.4900 0.4500 0.5850 0.5900 -
P/RPS 1.87 1.68 1.72 1.52 1.31 1.98 1.94 -2.42%
  QoQ % 11.31% -2.33% 13.16% 16.03% -33.84% 2.06% -
  Horiz. % 96.39% 86.60% 88.66% 78.35% 67.53% 102.06% 100.00%
P/EPS 39.26 42.06 38.85 53.05 19.40 60.94 47.58 -12.04%
  QoQ % -6.66% 8.26% -26.77% 173.45% -68.17% 28.08% -
  Horiz. % 82.51% 88.40% 81.65% 111.50% 40.77% 128.08% 100.00%
EY 2.55 2.38 2.57 1.89 5.16 1.64 2.10 13.83%
  QoQ % 7.14% -7.39% 35.98% -63.37% 214.63% -21.90% -
  Horiz. % 121.43% 113.33% 122.38% 90.00% 245.71% 78.10% 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 0.57 0.52 0.53 0.49 0.46 0.59 0.60 -3.36%
  QoQ % 9.62% -1.89% 8.16% 6.52% -22.03% -1.67% -
  Horiz. % 95.00% 86.67% 88.33% 81.67% 76.67% 98.33% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers