Highlights

[HEXTAR] QoQ Quarter Result on 2013-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     4.14%    YoY -     13.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,566 22,981 22,804 25,038 24,529 24,834 21,977 10.64%
  QoQ % 11.25% 0.78% -8.92% 2.08% -1.23% 13.00% -
  Horiz. % 116.33% 104.57% 103.76% 113.93% 111.61% 113.00% 100.00%
PBT 1,271 523 750 1,590 1,413 844 934 22.87%
  QoQ % 143.02% -30.27% -52.83% 12.53% 67.42% -9.64% -
  Horiz. % 136.08% 56.00% 80.30% 170.24% 151.28% 90.36% 100.00%
Tax -344 -139 -302 -484 -351 -231 -202 42.75%
  QoQ % -147.48% 53.97% 37.60% -37.89% -51.95% -14.36% -
  Horiz. % 170.30% 68.81% 149.50% 239.60% 173.76% 114.36% 100.00%
NP 927 384 448 1,106 1,062 613 732 17.10%
  QoQ % 141.41% -14.29% -59.49% 4.14% 73.25% -16.26% -
  Horiz. % 126.64% 52.46% 61.20% 151.09% 145.08% 83.74% 100.00%
NP to SH 927 384 448 1,106 1,062 613 732 17.10%
  QoQ % 141.41% -14.29% -59.49% 4.14% 73.25% -16.26% -
  Horiz. % 126.64% 52.46% 61.20% 151.09% 145.08% 83.74% 100.00%
Tax Rate 27.07 % 26.58 % 40.27 % 30.44 % 24.84 % 27.37 % 21.63 % 16.18%
  QoQ % 1.84% -34.00% 32.29% 22.54% -9.24% 26.54% -
  Horiz. % 125.15% 122.88% 186.18% 140.73% 114.84% 126.54% 100.00%
Total Cost 24,639 22,597 22,356 23,932 23,467 24,221 21,245 10.42%
  QoQ % 9.04% 1.08% -6.59% 1.98% -3.11% 14.01% -
  Horiz. % 115.98% 106.36% 105.23% 112.65% 110.46% 114.01% 100.00%
Net Worth 89,709 91,957 90,595 90,666 89,167 91,447 91,249 -1.13%
  QoQ % -2.44% 1.50% -0.08% 1.68% -2.49% 0.22% -
  Horiz. % 98.31% 100.78% 99.28% 99.36% 97.72% 100.22% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 89,709 91,957 90,595 90,666 89,167 91,447 91,249 -1.13%
  QoQ % -2.44% 1.50% -0.08% 1.68% -2.49% 0.22% -
  Horiz. % 98.31% 100.78% 99.28% 99.36% 97.72% 100.22% 100.00%
NOSH 99,677 101,052 99,555 99,633 100,188 100,491 100,273 -0.40%
  QoQ % -1.36% 1.50% -0.08% -0.55% -0.30% 0.22% -
  Horiz. % 99.41% 100.78% 99.28% 99.36% 99.91% 100.22% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.63 % 1.67 % 1.96 % 4.42 % 4.33 % 2.47 % 3.33 % 5.94%
  QoQ % 117.37% -14.80% -55.66% 2.08% 75.30% -25.83% -
  Horiz. % 109.01% 50.15% 58.86% 132.73% 130.03% 74.17% 100.00%
ROE 1.03 % 0.42 % 0.49 % 1.22 % 1.19 % 0.67 % 0.80 % 18.40%
  QoQ % 145.24% -14.29% -59.84% 2.52% 77.61% -16.25% -
  Horiz. % 128.75% 52.50% 61.25% 152.50% 148.75% 83.75% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.65 22.74 22.91 25.13 24.48 24.71 21.92 11.08%
  QoQ % 12.80% -0.74% -8.83% 2.66% -0.93% 12.73% -
  Horiz. % 117.02% 103.74% 104.52% 114.64% 111.68% 112.73% 100.00%
EPS 0.93 0.38 0.45 1.11 1.06 0.61 0.73 17.57%
  QoQ % 144.74% -15.56% -59.46% 4.72% 73.77% -16.44% -
  Horiz. % 127.40% 52.05% 61.64% 152.05% 145.21% 83.56% 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 0.9000 0.9100 0.9100 0.9100 0.8900 0.9100 0.9100 -0.74%
  QoQ % -1.10% 0.00% 0.00% 2.25% -2.20% 0.00% -
  Horiz. % 98.90% 100.00% 100.00% 100.00% 97.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.12 2.80 2.78 3.05 2.99 3.03 2.68 10.70%
  QoQ % 11.43% 0.72% -8.85% 2.01% -1.32% 13.06% -
  Horiz. % 116.42% 104.48% 103.73% 113.81% 111.57% 113.06% 100.00%
EPS 0.11 0.05 0.05 0.13 0.13 0.07 0.09 14.36%
  QoQ % 120.00% 0.00% -61.54% 0.00% 85.71% -22.22% -
  Horiz. % 122.22% 55.56% 55.56% 144.44% 144.44% 77.78% 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 0.1121 0.1104 0.1105 0.1087 0.1114 0.1112 -1.15%
  QoQ % -2.50% 1.54% -0.09% 1.66% -2.42% 0.18% -
  Horiz. % 98.29% 100.81% 99.28% 99.37% 97.75% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.9100 0.8550 0.6550 0.6300 0.6250 0.6100 0.6200 -
P/RPS 3.55 3.76 2.86 2.51 2.55 2.47 2.83 16.36%
  QoQ % -5.59% 31.47% 13.94% -1.57% 3.24% -12.72% -
  Horiz. % 125.44% 132.86% 101.06% 88.69% 90.11% 87.28% 100.00%
P/EPS 97.85 225.00 145.56 56.75 58.96 100.00 84.93 9.93%
  QoQ % -56.51% 54.58% 156.49% -3.75% -41.04% 17.74% -
  Horiz. % 115.21% 264.92% 171.39% 66.82% 69.42% 117.74% 100.00%
EY 1.02 0.44 0.69 1.76 1.70 1.00 1.18 -9.28%
  QoQ % 131.82% -36.23% -60.80% 3.53% 70.00% -15.25% -
  Horiz. % 86.44% 37.29% 58.47% 149.15% 144.07% 84.75% 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 1.01 0.94 0.72 0.69 0.70 0.67 0.68 30.27%
  QoQ % 7.45% 30.56% 4.35% -1.43% 4.48% -1.47% -
  Horiz. % 148.53% 138.24% 105.88% 101.47% 102.94% 98.53% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 -
Price 0.8050 0.8350 0.7350 0.6250 0.6150 0.6200 0.6000 -
P/RPS 3.14 3.67 3.21 2.49 2.51 2.51 2.74 9.54%
  QoQ % -14.44% 14.33% 28.92% -0.80% 0.00% -8.39% -
  Horiz. % 114.60% 133.94% 117.15% 90.88% 91.61% 91.61% 100.00%
P/EPS 86.56 219.74 163.33 56.30 58.02 101.64 82.19 3.52%
  QoQ % -60.61% 34.54% 190.11% -2.96% -42.92% 23.66% -
  Horiz. % 105.32% 267.36% 198.72% 68.50% 70.59% 123.66% 100.00%
EY 1.16 0.46 0.61 1.78 1.72 0.98 1.22 -3.32%
  QoQ % 152.17% -24.59% -65.73% 3.49% 75.51% -19.67% -
  Horiz. % 95.08% 37.70% 50.00% 145.90% 140.98% 80.33% 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 0.89 0.92 0.81 0.69 0.69 0.68 0.66 22.12%
  QoQ % -3.26% 13.58% 17.39% 0.00% 1.47% 3.03% -
  Horiz. % 134.85% 139.39% 122.73% 104.55% 104.55% 103.03% 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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers