Highlights

[HEXTAR] QoQ Quarter Result on 2012-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Mar-2012  [#2]
Profit Trend QoQ -     -9.20%    YoY -     30.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,977 24,192 27,457 25,275 25,113 25,844 27,506 -13.84%
  QoQ % -9.16% -11.89% 8.63% 0.65% -2.83% -6.04% -
  Horiz. % 79.90% 87.95% 99.82% 91.89% 91.30% 93.96% 100.00%
PBT 934 1,163 1,395 1,282 1,585 888 2,345 -45.71%
  QoQ % -19.69% -16.63% 8.81% -19.12% 78.49% -62.13% -
  Horiz. % 39.83% 49.59% 59.49% 54.67% 67.59% 37.87% 100.00%
Tax -202 -189 -89 -275 -476 -148 -486 -44.16%
  QoQ % -6.88% -112.36% 67.64% 42.23% -221.62% 69.55% -
  Horiz. % 41.56% 38.89% 18.31% 56.58% 97.94% 30.45% 100.00%
NP 732 974 1,306 1,007 1,109 740 1,859 -46.13%
  QoQ % -24.85% -25.42% 29.69% -9.20% 49.86% -60.19% -
  Horiz. % 39.38% 52.39% 70.25% 54.17% 59.66% 39.81% 100.00%
NP to SH 732 974 1,306 1,007 1,109 740 1,859 -46.13%
  QoQ % -24.85% -25.42% 29.69% -9.20% 49.86% -60.19% -
  Horiz. % 39.38% 52.39% 70.25% 54.17% 59.66% 39.81% 100.00%
Tax Rate 21.63 % 16.25 % 6.38 % 21.45 % 30.03 % 16.67 % 20.72 % 2.89%
  QoQ % 33.11% 154.70% -70.26% -28.57% 80.14% -19.55% -
  Horiz. % 104.39% 78.43% 30.79% 103.52% 144.93% 80.45% 100.00%
Total Cost 21,245 23,218 26,151 24,268 24,004 25,104 25,647 -11.75%
  QoQ % -8.50% -11.22% 7.76% 1.10% -4.38% -2.12% -
  Horiz. % 82.84% 90.53% 101.97% 94.62% 93.59% 97.88% 100.00%
Net Worth 91,249 73,049 89,737 81,519 80,582 79,315 78,526 10.48%
  QoQ % 24.91% -18.60% 10.08% 1.16% 1.60% 1.00% -
  Horiz. % 116.20% 93.03% 114.28% 103.81% 102.62% 101.00% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 91,249 73,049 89,737 81,519 80,582 79,315 78,526 10.48%
  QoQ % 24.91% -18.60% 10.08% 1.16% 1.60% 1.00% -
  Horiz. % 116.20% 93.03% 114.28% 103.81% 102.62% 101.00% 100.00%
NOSH 100,273 81,166 80,122 79,920 79,784 80,116 80,129 16.05%
  QoQ % 23.54% 1.30% 0.25% 0.17% -0.41% -0.02% -
  Horiz. % 125.14% 101.29% 99.99% 99.74% 99.57% 99.98% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.33 % 4.03 % 4.76 % 3.98 % 4.42 % 2.86 % 6.76 % -37.49%
  QoQ % -17.37% -15.34% 19.60% -9.95% 54.55% -57.69% -
  Horiz. % 49.26% 59.62% 70.41% 58.88% 65.38% 42.31% 100.00%
ROE 0.80 % 1.33 % 1.46 % 1.24 % 1.38 % 0.93 % 2.37 % -51.36%
  QoQ % -39.85% -8.90% 17.74% -10.14% 48.39% -60.76% -
  Horiz. % 33.76% 56.12% 61.60% 52.32% 58.23% 39.24% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.92 29.81 34.27 31.63 31.48 32.26 34.33 -25.75%
  QoQ % -26.47% -13.01% 8.35% 0.48% -2.42% -6.03% -
  Horiz. % 63.85% 86.83% 99.83% 92.14% 91.70% 93.97% 100.00%
EPS 0.73 1.20 1.63 1.26 1.39 0.93 2.32 -53.58%
  QoQ % -39.17% -26.38% 29.37% -9.35% 49.46% -59.91% -
  Horiz. % 31.47% 51.72% 70.26% 54.31% 59.91% 40.09% 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 0.9100 0.9000 1.1200 1.0200 1.0100 0.9900 0.9800 -4.80%
  QoQ % 1.11% -19.64% 9.80% 0.99% 2.02% 1.02% -
  Horiz. % 92.86% 91.84% 114.29% 104.08% 103.06% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.68 2.95 3.35 3.08 3.06 3.15 3.35 -13.76%
  QoQ % -9.15% -11.94% 8.77% 0.65% -2.86% -5.97% -
  Horiz. % 80.00% 88.06% 100.00% 91.94% 91.34% 94.03% 100.00%
EPS 0.09 0.12 0.16 0.12 0.14 0.09 0.23 -46.35%
  QoQ % -25.00% -25.00% 33.33% -14.29% 55.56% -60.87% -
  Horiz. % 39.13% 52.17% 69.57% 52.17% 60.87% 39.13% 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 0.1112 0.0890 0.1093 0.0993 0.0982 0.0966 0.0957 10.48%
  QoQ % 24.94% -18.57% 10.07% 1.12% 1.66% 0.94% -
  Horiz. % 116.20% 93.00% 114.21% 103.76% 102.61% 100.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.6200 0.6200 0.5200 0.5400 0.5300 0.4400 0.4700 -
P/RPS 2.83 2.08 1.52 1.71 1.68 1.36 1.37 61.84%
  QoQ % 36.06% 36.84% -11.11% 1.79% 23.53% -0.73% -
  Horiz. % 206.57% 151.82% 110.95% 124.82% 122.63% 99.27% 100.00%
P/EPS 84.93 51.67 31.90 42.86 38.13 47.64 20.26 158.86%
  QoQ % 64.37% 61.97% -25.57% 12.40% -19.96% 135.14% -
  Horiz. % 419.20% 255.03% 157.45% 211.55% 188.20% 235.14% 100.00%
EY 1.18 1.94 3.13 2.33 2.62 2.10 4.94 -61.33%
  QoQ % -39.18% -38.02% 34.33% -11.07% 24.76% -57.49% -
  Horiz. % 23.89% 39.27% 63.36% 47.17% 53.04% 42.51% 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 0.68 0.69 0.46 0.53 0.52 0.44 0.48 26.00%
  QoQ % -1.45% 50.00% -13.21% 1.92% 18.18% -8.33% -
  Horiz. % 141.67% 143.75% 95.83% 110.42% 108.33% 91.67% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.6000 0.6000 0.6400 0.5300 0.5400 0.4900 0.4500 -
P/RPS 2.74 2.01 1.87 1.68 1.72 1.52 1.31 63.19%
  QoQ % 36.32% 7.49% 11.31% -2.33% 13.16% 16.03% -
  Horiz. % 209.16% 153.44% 142.75% 128.24% 131.30% 116.03% 100.00%
P/EPS 82.19 50.00 39.26 42.06 38.85 53.05 19.40 160.68%
  QoQ % 64.38% 27.36% -6.66% 8.26% -26.77% 173.45% -
  Horiz. % 423.66% 257.73% 202.37% 216.80% 200.26% 273.45% 100.00%
EY 1.22 2.00 2.55 2.38 2.57 1.89 5.16 -61.60%
  QoQ % -39.00% -21.57% 7.14% -7.39% 35.98% -63.37% -
  Horiz. % 23.64% 38.76% 49.42% 46.12% 49.81% 36.63% 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 0.66 0.67 0.57 0.52 0.53 0.49 0.46 27.07%
  QoQ % -1.49% 17.54% 9.62% -1.89% 8.16% 6.52% -
  Horiz. % 143.48% 145.65% 123.91% 113.04% 115.22% 106.52% 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.
 


 

372  286  577  736 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.3150.00 
 KNM 0.395+0.015 
 VSOLAR 0.095-0.005 
 OPCOM 0.705+0.075 
 KNM-WB 0.1950.00 
 KOMARK 0.36+0.01 
 MNC-WA 0.0150.00 
 GPACKET-WB 0.2650.00 
 FPGROUP 0.405+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers