Highlights

[HEXTAR] YoY Annual (Unaudited) Result on 2011-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend YoY -     27.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 94,539 96,378 102,037 101,291 89,661 88,580 100,897 -1.08%
  YoY % -1.91% -5.55% 0.74% 12.97% 1.22% -12.21% -
  Horiz. % 93.70% 95.52% 101.13% 100.39% 88.86% 87.79% 100.00%
PBT 3,081 4,781 5,425 5,809 4,782 7,530 10,524 -18.51%
  YoY % -35.56% -11.87% -6.61% 21.48% -36.49% -28.45% -
  Horiz. % 29.28% 45.43% 51.55% 55.20% 45.44% 71.55% 100.00%
Tax -962 -1,268 -1,029 -1,451 -1,366 -1,457 -2,455 -14.45%
  YoY % 24.13% -23.23% 29.08% -6.22% 6.25% 40.65% -
  Horiz. % 39.19% 51.65% 41.91% 59.10% 55.64% 59.35% 100.00%
NP 2,119 3,513 4,396 4,358 3,416 6,073 8,069 -19.97%
  YoY % -39.68% -20.09% 0.87% 27.58% -43.75% -24.74% -
  Horiz. % 26.26% 43.54% 54.48% 54.01% 42.33% 75.26% 100.00%
NP to SH 2,119 3,513 4,396 4,358 3,416 6,073 8,609 -20.83%
  YoY % -39.68% -20.09% 0.87% 27.58% -43.75% -29.46% -
  Horiz. % 24.61% 40.81% 51.06% 50.62% 39.68% 70.54% 100.00%
Tax Rate 31.22 % 26.52 % 18.97 % 24.98 % 28.57 % 19.35 % 23.33 % 4.97%
  YoY % 17.72% 39.80% -24.06% -12.57% 47.65% -17.06% -
  Horiz. % 133.82% 113.67% 81.31% 107.07% 122.46% 82.94% 100.00%
Total Cost 92,420 92,865 97,641 96,933 86,245 82,507 92,828 -0.07%
  YoY % -0.48% -4.89% 0.73% 12.39% 4.53% -11.12% -
  Horiz. % 99.56% 100.04% 105.18% 104.42% 92.91% 88.88% 100.00%
Net Worth 90,383 91,078 72,197 79,236 77,645 76,762 65,448 5.52%
  YoY % -0.76% 26.15% -8.88% 2.05% 1.15% 17.29% -
  Horiz. % 138.10% 139.16% 110.31% 121.07% 118.64% 117.29% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 736 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 8.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 90,383 91,078 72,197 79,236 77,645 76,762 65,448 5.52%
  YoY % -0.76% 26.15% -8.88% 2.05% 1.15% 17.29% -
  Horiz. % 138.10% 139.16% 110.31% 121.07% 118.64% 117.29% 100.00%
NOSH 100,426 100,085 80,218 80,037 80,047 79,960 12,279 41.92%
  YoY % 0.34% 24.77% 0.23% -0.01% 0.11% 551.18% -
  Horiz. % 817.85% 815.08% 653.29% 651.81% 651.89% 651.18% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.24 % 3.65 % 4.31 % 4.30 % 3.81 % 6.86 % 8.00 % -19.11%
  YoY % -38.63% -15.31% 0.23% 12.86% -44.46% -14.25% -
  Horiz. % 28.00% 45.62% 53.88% 53.75% 47.62% 85.75% 100.00%
ROE 2.34 % 3.86 % 6.09 % 5.50 % 4.40 % 7.91 % 13.15 % -24.99%
  YoY % -39.38% -36.62% 10.73% 25.00% -44.37% -39.85% -
  Horiz. % 17.79% 29.35% 46.31% 41.83% 33.46% 60.15% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.14 96.30 127.20 126.55 112.01 110.78 821.69 -30.30%
  YoY % -2.24% -24.29% 0.51% 12.98% 1.11% -86.52% -
  Horiz. % 11.46% 11.72% 15.48% 15.40% 13.63% 13.48% 100.00%
EPS 2.11 3.51 5.48 5.45 4.27 11.74 70.11 -44.21%
  YoY % -39.89% -35.95% 0.55% 27.63% -63.63% -83.25% -
  Horiz. % 3.01% 5.01% 7.82% 7.77% 6.09% 16.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 0.9100 0.9000 0.9900 0.9700 0.9600 5.3300 -25.64%
  YoY % -1.10% 1.11% -9.09% 2.06% 1.04% -81.99% -
  Horiz. % 16.89% 17.07% 16.89% 18.57% 18.20% 18.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.52 11.74 12.43 12.34 10.93 10.79 12.29 -1.07%
  YoY % -1.87% -5.55% 0.73% 12.90% 1.30% -12.21% -
  Horiz. % 93.73% 95.52% 101.14% 100.41% 88.93% 87.79% 100.00%
EPS 0.26 0.43 0.54 0.53 0.42 0.74 1.05 -20.75%
  YoY % -39.53% -20.37% 1.89% 26.19% -43.24% -29.52% -
  Horiz. % 24.76% 40.95% 51.43% 50.48% 40.00% 70.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1101 0.1110 0.0880 0.0966 0.0946 0.0935 0.0797 5.53%
  YoY % -0.81% 26.14% -8.90% 2.11% 1.18% 17.31% -
  Horiz. % 138.14% 139.27% 110.41% 121.20% 118.70% 117.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.7950 0.6300 0.6200 0.4400 0.4600 0.7800 0.0000 -
P/RPS 0.84 0.65 0.49 0.35 0.41 0.70 0.00 -
  YoY % 29.23% 32.65% 40.00% -14.63% -41.43% 0.00% -
  Horiz. % 120.00% 92.86% 70.00% 50.00% 58.57% 100.00% -
P/EPS 37.68 17.95 11.31 8.08 10.78 10.27 0.00 -
  YoY % 109.92% 58.71% 39.98% -25.05% 4.97% 0.00% -
  Horiz. % 366.89% 174.78% 110.13% 78.68% 104.97% 100.00% -
EY 2.65 5.57 8.84 12.37 9.28 9.74 0.00 -
  YoY % -52.42% -36.99% -28.54% 33.30% -4.72% 0.00% -
  Horiz. % 27.21% 57.19% 90.76% 127.00% 95.28% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.69 0.69 0.44 0.47 0.81 0.00 -
  YoY % 27.54% 0.00% 56.82% -6.38% -41.98% 0.00% -
  Horiz. % 108.64% 85.19% 85.19% 54.32% 58.02% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 01/12/14 29/11/13 29/11/12 29/11/11 29/11/10 30/11/09 - -
Price 0.7500 0.6250 0.6000 0.4900 0.4800 0.6800 0.0000 -
P/RPS 0.80 0.65 0.47 0.39 0.43 0.61 0.00 -
  YoY % 23.08% 38.30% 20.51% -9.30% -29.51% 0.00% -
  Horiz. % 131.15% 106.56% 77.05% 63.93% 70.49% 100.00% -
P/EPS 35.55 17.81 10.95 9.00 11.25 8.95 0.00 -
  YoY % 99.61% 62.65% 21.67% -20.00% 25.70% 0.00% -
  Horiz. % 397.21% 198.99% 122.35% 100.56% 125.70% 100.00% -
EY 2.81 5.62 9.13 11.11 8.89 11.17 0.00 -
  YoY % -50.00% -38.44% -17.82% 24.97% -20.41% 0.00% -
  Horiz. % 25.16% 50.31% 81.74% 99.46% 79.59% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.69 0.67 0.49 0.49 0.71 0.00 -
  YoY % 20.29% 2.99% 36.73% 0.00% -30.99% 0.00% -
  Horiz. % 116.90% 97.18% 94.37% 69.01% 69.01% 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.
 


 

233  437  553  923 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.24+0.08 
 SAPNRG-WA 0.130.00 
 NETX 0.0150.00 
 SAPNRG 0.310.00 
 SUMATEC 0.035+0.005 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.06+0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
Partners & Brokers