Highlights

[HEXTAR] QoQ TTM Result on 2013-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -8.08%    YoY -     -19.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,538 96,389 95,352 97,205 96,378 95,532 98,460 -2.67%
  QoQ % -1.92% 1.09% -1.91% 0.86% 0.89% -2.97% -
  Horiz. % 96.02% 97.90% 96.84% 98.73% 97.89% 97.03% 100.00%
PBT 3,080 4,134 4,276 4,597 4,781 4,347 4,329 -20.29%
  QoQ % -25.50% -3.32% -6.98% -3.85% 9.98% 0.42% -
  Horiz. % 71.15% 95.50% 98.78% 106.19% 110.44% 100.42% 100.00%
Tax -961 -1,269 -1,276 -1,368 -1,268 -973 -711 22.22%
  QoQ % 24.27% 0.55% 6.73% -7.89% -30.32% -36.85% -
  Horiz. % 135.16% 178.48% 179.47% 192.41% 178.34% 136.85% 100.00%
NP 2,119 2,865 3,000 3,229 3,513 3,374 3,618 -29.98%
  QoQ % -26.04% -4.50% -7.09% -8.08% 4.12% -6.74% -
  Horiz. % 58.57% 79.19% 82.92% 89.25% 97.10% 93.26% 100.00%
NP to SH 2,119 2,865 3,000 3,229 3,513 3,374 3,618 -29.98%
  QoQ % -26.04% -4.50% -7.09% -8.08% 4.12% -6.74% -
  Horiz. % 58.57% 79.19% 82.92% 89.25% 97.10% 93.26% 100.00%
Tax Rate 31.20 % 30.70 % 29.84 % 29.76 % 26.52 % 22.38 % 16.42 % 53.35%
  QoQ % 1.63% 2.88% 0.27% 12.22% 18.50% 36.30% -
  Horiz. % 190.01% 186.97% 181.73% 181.24% 161.51% 136.30% 100.00%
Total Cost 92,419 93,524 92,352 93,976 92,865 92,158 94,842 -1.71%
  QoQ % -1.18% 1.27% -1.73% 1.20% 0.77% -2.83% -
  Horiz. % 97.45% 98.61% 97.37% 99.09% 97.92% 97.17% 100.00%
Net Worth 89,999 89,709 91,957 90,595 90,666 89,167 91,447 -1.06%
  QoQ % 0.32% -2.44% 1.50% -0.08% 1.68% -2.49% -
  Horiz. % 98.42% 98.10% 100.56% 99.07% 99.15% 97.51% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 89,999 89,709 91,957 90,595 90,666 89,167 91,447 -1.06%
  QoQ % 0.32% -2.44% 1.50% -0.08% 1.68% -2.49% -
  Horiz. % 98.42% 98.10% 100.56% 99.07% 99.15% 97.51% 100.00%
NOSH 99,999 99,677 101,052 99,555 99,633 100,188 100,491 -0.33%
  QoQ % 0.32% -1.36% 1.50% -0.08% -0.55% -0.30% -
  Horiz. % 99.51% 99.19% 100.56% 99.07% 99.15% 99.70% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.24 % 2.97 % 3.15 % 3.32 % 3.65 % 3.53 % 3.67 % -28.02%
  QoQ % -24.58% -5.71% -5.12% -9.04% 3.40% -3.81% -
  Horiz. % 61.04% 80.93% 85.83% 90.46% 99.46% 96.19% 100.00%
ROE 2.35 % 3.19 % 3.26 % 3.56 % 3.87 % 3.78 % 3.96 % -29.36%
  QoQ % -26.33% -2.15% -8.43% -8.01% 2.38% -4.55% -
  Horiz. % 59.34% 80.56% 82.32% 89.90% 97.73% 95.45% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.54 96.70 94.36 97.64 96.73 95.35 97.98 -2.35%
  QoQ % -2.23% 2.48% -3.36% 0.94% 1.45% -2.68% -
  Horiz. % 96.49% 98.69% 96.31% 99.65% 98.72% 97.32% 100.00%
EPS 2.12 2.87 2.97 3.24 3.53 3.37 3.60 -29.72%
  QoQ % -26.13% -3.37% -8.33% -8.22% 4.75% -6.39% -
  Horiz. % 58.89% 79.72% 82.50% 90.00% 98.06% 93.61% 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 0.9000 0.9100 0.9100 0.9100 0.8900 0.9100 -0.73%
  QoQ % 0.00% -1.10% 0.00% 0.00% 2.25% -2.20% -
  Horiz. % 98.90% 98.90% 100.00% 100.00% 100.00% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.52 11.75 11.62 11.84 11.74 11.64 12.00 -2.68%
  QoQ % -1.96% 1.12% -1.86% 0.85% 0.86% -3.00% -
  Horiz. % 96.00% 97.92% 96.83% 98.67% 97.83% 97.00% 100.00%
EPS 0.26 0.35 0.37 0.39 0.43 0.41 0.44 -29.56%
  QoQ % -25.71% -5.41% -5.13% -9.30% 4.88% -6.82% -
  Horiz. % 59.09% 79.55% 84.09% 88.64% 97.73% 93.18% 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 0.1097 0.1093 0.1121 0.1104 0.1105 0.1087 0.1114 -1.02%
  QoQ % 0.37% -2.50% 1.54% -0.09% 1.66% -2.42% -
  Horiz. % 98.47% 98.11% 100.63% 99.10% 99.19% 97.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.7950 0.9100 0.8550 0.6550 0.6300 0.6250 0.6100 -
P/RPS 0.84 0.94 0.91 0.67 0.65 0.66 0.62 22.42%
  QoQ % -10.64% 3.30% 35.82% 3.08% -1.52% 6.45% -
  Horiz. % 135.48% 151.61% 146.77% 108.06% 104.84% 106.45% 100.00%
P/EPS 37.52 31.66 28.80 20.19 17.87 18.56 16.94 69.83%
  QoQ % 18.51% 9.93% 42.64% 12.98% -3.72% 9.56% -
  Horiz. % 221.49% 186.89% 170.01% 119.19% 105.49% 109.56% 100.00%
EY 2.67 3.16 3.47 4.95 5.60 5.39 5.90 -41.03%
  QoQ % -15.51% -8.93% -29.90% -11.61% 3.90% -8.64% -
  Horiz. % 45.25% 53.56% 58.81% 83.90% 94.92% 91.36% 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 0.88 1.01 0.94 0.72 0.69 0.70 0.67 19.91%
  QoQ % -12.87% 7.45% 30.56% 4.35% -1.43% 4.48% -
  Horiz. % 131.34% 150.75% 140.30% 107.46% 102.99% 104.48% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 -
Price 0.7500 0.8050 0.8350 0.7350 0.6250 0.6150 0.6200 -
P/RPS 0.79 0.83 0.88 0.75 0.65 0.64 0.63 16.27%
  QoQ % -4.82% -5.68% 17.33% 15.38% 1.56% 1.59% -
  Horiz. % 125.40% 131.75% 139.68% 119.05% 103.17% 101.59% 100.00%
P/EPS 35.39 28.01 28.13 22.66 17.73 18.26 17.22 61.58%
  QoQ % 26.35% -0.43% 24.14% 27.81% -2.90% 6.04% -
  Horiz. % 205.52% 162.66% 163.36% 131.59% 102.96% 106.04% 100.00%
EY 2.83 3.57 3.56 4.41 5.64 5.48 5.81 -38.07%
  QoQ % -20.73% 0.28% -19.27% -21.81% 2.92% -5.68% -
  Horiz. % 48.71% 61.45% 61.27% 75.90% 97.07% 94.32% 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 0.83 0.89 0.92 0.81 0.69 0.69 0.68 14.20%
  QoQ % -6.74% -3.26% 13.58% 17.39% 0.00% 1.47% -
  Horiz. % 122.06% 130.88% 135.29% 119.12% 101.47% 101.47% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers