Highlights

[HEXTAR] QoQ Quarter Result on 2010-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -51.69%    YoY -     -70.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 24,254 23,887 21,899 20,931 22,944 23,345 26,124 -4.82%
  QoQ % 1.54% 9.08% 4.62% -8.77% -1.72% -10.64% -
  Horiz. % 92.84% 91.44% 83.83% 80.12% 87.83% 89.36% 100.00%
PBT 1,461 995 1,592 795 1,399 1,464 3,055 -38.76%
  QoQ % 46.83% -37.50% 100.25% -43.17% -4.44% -52.08% -
  Horiz. % 47.82% 32.57% 52.11% 26.02% 45.79% 47.92% 100.00%
Tax -472 -368 -342 -294 -362 -230 -436 5.42%
  QoQ % -28.26% -7.60% -16.33% 18.78% -57.39% 47.25% -
  Horiz. % 108.26% 84.40% 78.44% 67.43% 83.03% 52.75% 100.00%
NP 989 627 1,250 501 1,037 1,234 2,619 -47.66%
  QoQ % 57.74% -49.84% 149.50% -51.69% -15.96% -52.88% -
  Horiz. % 37.76% 23.94% 47.73% 19.13% 39.60% 47.12% 100.00%
NP to SH 989 627 1,250 501 1,037 1,234 2,619 -47.66%
  QoQ % 57.74% -49.84% 149.50% -51.69% -15.96% -52.88% -
  Horiz. % 37.76% 23.94% 47.73% 19.13% 39.60% 47.12% 100.00%
Tax Rate 32.31 % 36.98 % 21.48 % 36.98 % 25.88 % 15.71 % 14.27 % 72.17%
  QoQ % -12.63% 72.16% -41.91% 42.89% 64.74% 10.09% -
  Horiz. % 226.42% 259.15% 150.53% 259.15% 181.36% 110.09% 100.00%
Total Cost 23,265 23,260 20,649 20,430 21,907 22,111 23,505 -0.68%
  QoQ % 0.02% 12.64% 1.07% -6.74% -0.92% -5.93% -
  Horiz. % 98.98% 98.96% 87.85% 86.92% 93.20% 94.07% 100.00%
Net Worth 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
  QoQ % 1.24% 0.37% -1.30% 0.72% 0.91% 10.60% -
  Horiz. % 112.75% 111.37% 110.96% 112.41% 111.61% 110.60% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
  QoQ % 1.24% 0.37% -1.30% 0.72% 0.91% 10.60% -
  Horiz. % 112.75% 111.37% 110.96% 112.41% 111.61% 110.60% 100.00%
NOSH 79,758 79,594 80,128 79,523 79,769 79,870 70,026 9.04%
  QoQ % 0.21% -0.67% 0.76% -0.31% -0.13% 14.06% -
  Horiz. % 113.90% 113.66% 114.43% 113.56% 113.91% 114.06% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.08 % 2.62 % 5.71 % 2.39 % 4.52 % 5.29 % 10.03 % -45.01%
  QoQ % 55.73% -54.12% 138.91% -47.12% -14.56% -47.26% -
  Horiz. % 40.68% 26.12% 56.93% 23.83% 45.06% 52.74% 100.00%
ROE 1.27 % 0.81 % 1.63 % 0.64 % 1.34 % 1.61 % 3.78 % -51.57%
  QoQ % 56.79% -50.31% 154.69% -52.24% -16.77% -57.41% -
  Horiz. % 33.60% 21.43% 43.12% 16.93% 35.45% 42.59% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.41 30.01 27.33 26.32 28.76 29.23 37.31 -12.71%
  QoQ % 1.33% 9.81% 3.84% -8.48% -1.61% -21.66% -
  Horiz. % 81.51% 80.43% 73.25% 70.54% 77.08% 78.34% 100.00%
EPS 1.24 0.78 1.56 0.63 1.30 1.70 3.74 -52.00%
  QoQ % 58.97% -50.00% 147.62% -51.54% -23.53% -54.55% -
  Horiz. % 33.16% 20.86% 41.71% 16.84% 34.76% 45.45% 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 0.9800 0.9700 0.9600 0.9800 0.9700 0.9600 0.9900 -0.67%
  QoQ % 1.03% 1.04% -2.04% 1.03% 1.04% -3.03% -
  Horiz. % 98.99% 97.98% 96.97% 98.99% 97.98% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.96 2.91 2.67 2.55 2.80 2.84 3.18 -4.65%
  QoQ % 1.72% 8.99% 4.71% -8.93% -1.41% -10.69% -
  Horiz. % 93.08% 91.51% 83.96% 80.19% 88.05% 89.31% 100.00%
EPS 0.12 0.08 0.15 0.06 0.13 0.15 0.32 -47.90%
  QoQ % 50.00% -46.67% 150.00% -53.85% -13.33% -53.12% -
  Horiz. % 37.50% 25.00% 46.88% 18.75% 40.62% 46.88% 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 0.0952 0.0941 0.0937 0.0950 0.0943 0.0934 0.0845 8.25%
  QoQ % 1.17% 0.43% -1.37% 0.74% 0.96% 10.53% -
  Horiz. % 112.66% 111.36% 110.89% 112.43% 111.60% 110.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 0.4800 0.4600 0.4600 0.6900 0.6700 0.7800 0.0000 -
P/RPS 1.58 1.53 1.68 2.62 2.33 2.67 0.00 -
  QoQ % 3.27% -8.93% -35.88% 12.45% -12.73% 0.00% -
  Horiz. % 59.18% 57.30% 62.92% 98.13% 87.27% 100.00% -
P/EPS 38.71 58.39 29.49 109.52 51.54 50.49 0.00 -
  QoQ % -33.70% 98.00% -73.07% 112.50% 2.08% 0.00% -
  Horiz. % 76.67% 115.65% 58.41% 216.91% 102.08% 100.00% -
EY 2.58 1.71 3.39 0.91 1.94 1.98 0.00 -
  QoQ % 50.88% -49.56% 272.53% -53.09% -2.02% 0.00% -
  Horiz. % 130.30% 86.36% 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 0.49 0.47 0.48 0.70 0.69 0.81 0.00 -
  QoQ % 4.26% -2.08% -31.43% 1.45% -14.81% 0.00% -
  Horiz. % 60.49% 58.02% 59.26% 86.42% 85.19% 100.00% -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 - -
Price 0.5900 0.4800 0.6000 0.4600 0.6400 0.6800 0.0000 -
P/RPS 1.94 1.60 2.20 1.75 2.23 2.33 0.00 -
  QoQ % 21.25% -27.27% 25.71% -21.52% -4.29% 0.00% -
  Horiz. % 83.26% 68.67% 94.42% 75.11% 95.71% 100.00% -
P/EPS 47.58 60.93 38.46 73.02 49.23 44.01 0.00 -
  QoQ % -21.91% 58.42% -47.33% 48.32% 11.86% 0.00% -
  Horiz. % 108.11% 138.45% 87.39% 165.92% 111.86% 100.00% -
EY 2.10 1.64 2.60 1.37 2.03 2.27 0.00 -
  QoQ % 28.05% -36.92% 89.78% -32.51% -10.57% 0.00% -
  Horiz. % 92.51% 72.25% 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 0.60 0.49 0.63 0.47 0.66 0.71 0.00 -
  QoQ % 22.45% -22.22% 34.04% -28.79% -7.04% 0.00% -
  Horiz. % 84.51% 69.01% 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.
 


 

142  105  370  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5J 0.28+0.035 
 HSI-C5P 0.37+0.025 
 IWCITY 1.08+0.02 
 SMTRACK 0.215+0.01 
 FOCUS 0.175-0.005 
 EKOVEST 0.855+0.01 
 HSI-H6Q 0.26-0.025 
 VSOLAR 0.1850.00 
 PCCS 0.58+0.01 
 PHB-WB 0.0050.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. This One Habit Will Make You Poor Forever Good Articles to Share
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers