Highlights

[HEXTAR] QoQ Quarter Result on 2012-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -25.42%    YoY -     31.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,529 24,834 21,977 24,192 27,457 25,275 25,113 -1.56%
  QoQ % -1.23% 13.00% -9.16% -11.89% 8.63% 0.65% -
  Horiz. % 97.67% 98.89% 87.51% 96.33% 109.33% 100.65% 100.00%
PBT 1,413 844 934 1,163 1,395 1,282 1,585 -7.38%
  QoQ % 67.42% -9.64% -19.69% -16.63% 8.81% -19.12% -
  Horiz. % 89.15% 53.25% 58.93% 73.38% 88.01% 80.88% 100.00%
Tax -351 -231 -202 -189 -89 -275 -476 -18.39%
  QoQ % -51.95% -14.36% -6.88% -112.36% 67.64% 42.23% -
  Horiz. % 73.74% 48.53% 42.44% 39.71% 18.70% 57.77% 100.00%
NP 1,062 613 732 974 1,306 1,007 1,109 -2.85%
  QoQ % 73.25% -16.26% -24.85% -25.42% 29.69% -9.20% -
  Horiz. % 95.76% 55.28% 66.01% 87.83% 117.76% 90.80% 100.00%
NP to SH 1,062 613 732 974 1,306 1,007 1,109 -2.85%
  QoQ % 73.25% -16.26% -24.85% -25.42% 29.69% -9.20% -
  Horiz. % 95.76% 55.28% 66.01% 87.83% 117.76% 90.80% 100.00%
Tax Rate 24.84 % 27.37 % 21.63 % 16.25 % 6.38 % 21.45 % 30.03 % -11.89%
  QoQ % -9.24% 26.54% 33.11% 154.70% -70.26% -28.57% -
  Horiz. % 82.72% 91.14% 72.03% 54.11% 21.25% 71.43% 100.00%
Total Cost 23,467 24,221 21,245 23,218 26,151 24,268 24,004 -1.50%
  QoQ % -3.11% 14.01% -8.50% -11.22% 7.76% 1.10% -
  Horiz. % 97.76% 100.90% 88.51% 96.73% 108.94% 101.10% 100.00%
Net Worth 89,167 91,447 91,249 73,049 89,737 81,519 80,582 6.99%
  QoQ % -2.49% 0.22% 24.91% -18.60% 10.08% 1.16% -
  Horiz. % 110.65% 113.48% 113.24% 90.65% 111.36% 101.16% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 89,167 91,447 91,249 73,049 89,737 81,519 80,582 6.99%
  QoQ % -2.49% 0.22% 24.91% -18.60% 10.08% 1.16% -
  Horiz. % 110.65% 113.48% 113.24% 90.65% 111.36% 101.16% 100.00%
NOSH 100,188 100,491 100,273 81,166 80,122 79,920 79,784 16.41%
  QoQ % -0.30% 0.22% 23.54% 1.30% 0.25% 0.17% -
  Horiz. % 125.57% 125.95% 125.68% 101.73% 100.42% 100.17% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.33 % 2.47 % 3.33 % 4.03 % 4.76 % 3.98 % 4.42 % -1.36%
  QoQ % 75.30% -25.83% -17.37% -15.34% 19.60% -9.95% -
  Horiz. % 97.96% 55.88% 75.34% 91.18% 107.69% 90.05% 100.00%
ROE 1.19 % 0.67 % 0.80 % 1.33 % 1.46 % 1.24 % 1.38 % -9.41%
  QoQ % 77.61% -16.25% -39.85% -8.90% 17.74% -10.14% -
  Horiz. % 86.23% 48.55% 57.97% 96.38% 105.80% 89.86% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.48 24.71 21.92 29.81 34.27 31.63 31.48 -15.45%
  QoQ % -0.93% 12.73% -26.47% -13.01% 8.35% 0.48% -
  Horiz. % 77.76% 78.49% 69.63% 94.70% 108.86% 100.48% 100.00%
EPS 1.06 0.61 0.73 1.20 1.63 1.26 1.39 -16.54%
  QoQ % 73.77% -16.44% -39.17% -26.38% 29.37% -9.35% -
  Horiz. % 76.26% 43.88% 52.52% 86.33% 117.27% 90.65% 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 0.8900 0.9100 0.9100 0.9000 1.1200 1.0200 1.0100 -8.09%
  QoQ % -2.20% 0.00% 1.11% -19.64% 9.80% 0.99% -
  Horiz. % 88.12% 90.10% 90.10% 89.11% 110.89% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.99 3.03 2.68 2.95 3.35 3.08 3.06 -1.53%
  QoQ % -1.32% 13.06% -9.15% -11.94% 8.77% 0.65% -
  Horiz. % 97.71% 99.02% 87.58% 96.41% 109.48% 100.65% 100.00%
EPS 0.13 0.07 0.09 0.12 0.16 0.12 0.14 -4.82%
  QoQ % 85.71% -22.22% -25.00% -25.00% 33.33% -14.29% -
  Horiz. % 92.86% 50.00% 64.29% 85.71% 114.29% 85.71% 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 0.1087 0.1114 0.1112 0.0890 0.1093 0.0993 0.0982 7.01%
  QoQ % -2.42% 0.18% 24.94% -18.57% 10.07% 1.12% -
  Horiz. % 110.69% 113.44% 113.24% 90.63% 111.30% 101.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6250 0.6100 0.6200 0.6200 0.5200 0.5400 0.5300 -
P/RPS 2.55 2.47 2.83 2.08 1.52 1.71 1.68 32.11%
  QoQ % 3.24% -12.72% 36.06% 36.84% -11.11% 1.79% -
  Horiz. % 151.79% 147.02% 168.45% 123.81% 90.48% 101.79% 100.00%
P/EPS 58.96 100.00 84.93 51.67 31.90 42.86 38.13 33.75%
  QoQ % -41.04% 17.74% 64.37% 61.97% -25.57% 12.40% -
  Horiz. % 154.63% 262.26% 222.74% 135.51% 83.66% 112.40% 100.00%
EY 1.70 1.00 1.18 1.94 3.13 2.33 2.62 -25.07%
  QoQ % 70.00% -15.25% -39.18% -38.02% 34.33% -11.07% -
  Horiz. % 64.89% 38.17% 45.04% 74.05% 119.47% 88.93% 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 0.67 0.68 0.69 0.46 0.53 0.52 21.94%
  QoQ % 4.48% -1.47% -1.45% 50.00% -13.21% 1.92% -
  Horiz. % 134.62% 128.85% 130.77% 132.69% 88.46% 101.92% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 -
Price 0.6150 0.6200 0.6000 0.6000 0.6400 0.5300 0.5400 -
P/RPS 2.51 2.51 2.74 2.01 1.87 1.68 1.72 28.69%
  QoQ % 0.00% -8.39% 36.32% 7.49% 11.31% -2.33% -
  Horiz. % 145.93% 145.93% 159.30% 116.86% 108.72% 97.67% 100.00%
P/EPS 58.02 101.64 82.19 50.00 39.26 42.06 38.85 30.69%
  QoQ % -42.92% 23.66% 64.38% 27.36% -6.66% 8.26% -
  Horiz. % 149.34% 261.62% 211.56% 128.70% 101.06% 108.26% 100.00%
EY 1.72 0.98 1.22 2.00 2.55 2.38 2.57 -23.51%
  QoQ % 75.51% -19.67% -39.00% -21.57% 7.14% -7.39% -
  Horiz. % 66.93% 38.13% 47.47% 77.82% 99.22% 92.61% 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 0.69 0.68 0.66 0.67 0.57 0.52 0.53 19.25%
  QoQ % 1.47% 3.03% -1.49% 17.54% 9.62% -1.89% -
  Horiz. % 130.19% 128.30% 124.53% 126.42% 107.55% 98.11% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers