Highlights

[HEXTAR] QoQ Quarter Result on 2011-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     -22.14%    YoY -     53.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 25,113 25,844 27,506 23,687 24,254 23,887 21,899 9.53%
  QoQ % -2.83% -6.04% 16.12% -2.34% 1.54% 9.08% -
  Horiz. % 114.68% 118.01% 125.60% 108.16% 110.75% 109.08% 100.00%
PBT 1,585 888 2,345 1,115 1,461 995 1,592 -0.29%
  QoQ % 78.49% -62.13% 110.31% -23.68% 46.83% -37.50% -
  Horiz. % 99.56% 55.78% 147.30% 70.04% 91.77% 62.50% 100.00%
Tax -476 -148 -486 -345 -472 -368 -342 24.58%
  QoQ % -221.62% 69.55% -40.87% 26.91% -28.26% -7.60% -
  Horiz. % 139.18% 43.27% 142.11% 100.88% 138.01% 107.60% 100.00%
NP 1,109 740 1,859 770 989 627 1,250 -7.65%
  QoQ % 49.86% -60.19% 141.43% -22.14% 57.74% -49.84% -
  Horiz. % 88.72% 59.20% 148.72% 61.60% 79.12% 50.16% 100.00%
NP to SH 1,109 740 1,859 770 989 627 1,250 -7.65%
  QoQ % 49.86% -60.19% 141.43% -22.14% 57.74% -49.84% -
  Horiz. % 88.72% 59.20% 148.72% 61.60% 79.12% 50.16% 100.00%
Tax Rate 30.03 % 16.67 % 20.72 % 30.94 % 32.31 % 36.98 % 21.48 % 24.95%
  QoQ % 80.14% -19.55% -33.03% -4.24% -12.63% 72.16% -
  Horiz. % 139.80% 77.61% 96.46% 144.04% 150.42% 172.16% 100.00%
Total Cost 24,004 25,104 25,647 22,917 23,265 23,260 20,649 10.53%
  QoQ % -4.38% -2.12% 11.91% -1.50% 0.02% 12.64% -
  Horiz. % 116.25% 121.57% 124.20% 110.98% 112.67% 112.64% 100.00%
Net Worth 80,582 79,315 78,526 79,406 78,162 77,206 76,923 3.14%
  QoQ % 1.60% 1.00% -1.11% 1.59% 1.24% 0.37% -
  Horiz. % 104.76% 103.11% 102.08% 103.23% 101.61% 100.37% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 80,582 79,315 78,526 79,406 78,162 77,206 76,923 3.14%
  QoQ % 1.60% 1.00% -1.11% 1.59% 1.24% 0.37% -
  Horiz. % 104.76% 103.11% 102.08% 103.23% 101.61% 100.37% 100.00%
NOSH 79,784 80,116 80,129 80,208 79,758 79,594 80,128 -0.29%
  QoQ % -0.41% -0.02% -0.10% 0.56% 0.21% -0.67% -
  Horiz. % 99.57% 99.99% 100.00% 100.10% 99.54% 99.33% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.42 % 2.86 % 6.76 % 3.25 % 4.08 % 2.62 % 5.71 % -15.65%
  QoQ % 54.55% -57.69% 108.00% -20.34% 55.73% -54.12% -
  Horiz. % 77.41% 50.09% 118.39% 56.92% 71.45% 45.88% 100.00%
ROE 1.38 % 0.93 % 2.37 % 0.97 % 1.27 % 0.81 % 1.63 % -10.48%
  QoQ % 48.39% -60.76% 144.33% -23.62% 56.79% -50.31% -
  Horiz. % 84.66% 57.06% 145.40% 59.51% 77.91% 49.69% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.48 32.26 34.33 29.53 30.41 30.01 27.33 9.85%
  QoQ % -2.42% -6.03% 16.25% -2.89% 1.33% 9.81% -
  Horiz. % 115.18% 118.04% 125.61% 108.05% 111.27% 109.81% 100.00%
EPS 1.39 0.93 2.32 0.96 1.24 0.78 1.56 -7.38%
  QoQ % 49.46% -59.91% 141.67% -22.58% 58.97% -50.00% -
  Horiz. % 89.10% 59.62% 148.72% 61.54% 79.49% 50.00% 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 1.0100 0.9900 0.9800 0.9900 0.9800 0.9700 0.9600 3.43%
  QoQ % 2.02% 1.02% -1.01% 1.02% 1.03% 1.04% -
  Horiz. % 105.21% 103.12% 102.08% 103.12% 102.08% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.06 3.15 3.35 2.89 2.96 2.91 2.67 9.49%
  QoQ % -2.86% -5.97% 15.92% -2.36% 1.72% 8.99% -
  Horiz. % 114.61% 117.98% 125.47% 108.24% 110.86% 108.99% 100.00%
EPS 0.14 0.09 0.23 0.09 0.12 0.08 0.15 -4.48%
  QoQ % 55.56% -60.87% 155.56% -25.00% 50.00% -46.67% -
  Horiz. % 93.33% 60.00% 153.33% 60.00% 80.00% 53.33% 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 0.0982 0.0966 0.0957 0.0968 0.0952 0.0941 0.0937 3.17%
  QoQ % 1.66% 0.94% -1.14% 1.68% 1.17% 0.43% -
  Horiz. % 104.80% 103.09% 102.13% 103.31% 101.60% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.5300 0.4400 0.4700 0.4600 0.4800 0.4600 0.4600 -
P/RPS 1.68 1.36 1.37 1.56 1.58 1.53 1.68 -
  QoQ % 23.53% -0.73% -12.18% -1.27% 3.27% -8.93% -
  Horiz. % 100.00% 80.95% 81.55% 92.86% 94.05% 91.07% 100.00%
P/EPS 38.13 47.64 20.26 47.92 38.71 58.39 29.49 18.63%
  QoQ % -19.96% 135.14% -57.72% 23.79% -33.70% 98.00% -
  Horiz. % 129.30% 161.55% 68.70% 162.50% 131.26% 198.00% 100.00%
EY 2.62 2.10 4.94 2.09 2.58 1.71 3.39 -15.74%
  QoQ % 24.76% -57.49% 136.36% -18.99% 50.88% -49.56% -
  Horiz. % 77.29% 61.95% 145.72% 61.65% 76.11% 50.44% 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 0.52 0.44 0.48 0.46 0.49 0.47 0.48 5.47%
  QoQ % 18.18% -8.33% 4.35% -6.12% 4.26% -2.08% -
  Horiz. % 108.33% 91.67% 100.00% 95.83% 102.08% 97.92% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.5400 0.4900 0.4500 0.5850 0.5900 0.4800 0.6000 -
P/RPS 1.72 1.52 1.31 1.98 1.94 1.60 2.20 -15.10%
  QoQ % 13.16% 16.03% -33.84% 2.06% 21.25% -27.27% -
  Horiz. % 78.18% 69.09% 59.55% 90.00% 88.18% 72.73% 100.00%
P/EPS 38.85 53.05 19.40 60.94 47.58 60.93 38.46 0.67%
  QoQ % -26.77% 173.45% -68.17% 28.08% -21.91% 58.42% -
  Horiz. % 101.01% 137.94% 50.44% 158.45% 123.71% 158.42% 100.00%
EY 2.57 1.89 5.16 1.64 2.10 1.64 2.60 -0.77%
  QoQ % 35.98% -63.37% 214.63% -21.90% 28.05% -36.92% -
  Horiz. % 98.85% 72.69% 198.46% 63.08% 80.77% 63.08% 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 0.53 0.49 0.46 0.59 0.60 0.49 0.63 -10.86%
  QoQ % 8.16% 6.52% -22.03% -1.67% 22.45% -22.22% -
  Horiz. % 84.13% 77.78% 73.02% 93.65% 95.24% 77.78% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers