Highlights

[HEXTAR] YoY Annualized Quarter Result on 2009-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 11-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Jun-2009  [#3]
Profit Trend QoQ -     45.32%    YoY -     -28.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Revenue 103,793 100,596 87,698 86,981 101,846  -   -  0.47%
  YoY % 3.18% 14.71% 0.82% -14.60% - - -
  Horiz. % 101.91% 98.77% 86.11% 85.40% 100.00% - -
PBT 5,682 6,561 5,048 8,088 10,985  -   -  -15.18%
  YoY % -13.39% 29.98% -37.59% -26.37% - - -
  Horiz. % 51.73% 59.73% 45.95% 73.63% 100.00% - -
Tax -1,120 -1,738 -1,329 -1,636 -1,948  -   -  -12.91%
  YoY % 35.58% -30.79% 18.74% 16.02% - - -
  Horiz. % 57.49% 89.25% 68.24% 83.98% 100.00% - -
NP 4,562 4,822 3,718 6,452 9,037  -   -  -15.70%
  YoY % -5.39% 29.69% -42.36% -28.61% - - -
  Horiz. % 50.49% 53.36% 41.15% 71.39% 100.00% - -
NP to SH 4,562 4,822 3,718 6,452 9,037  -   -  -15.70%
  YoY % -5.39% 29.69% -42.36% -28.61% - - -
  Horiz. % 50.49% 53.36% 41.15% 71.39% 100.00% - -
Tax Rate 19.71 % 26.50 % 26.33 % 20.23 % 17.73 %  -  %  -  % 2.68%
  YoY % -25.62% 0.65% 30.15% 14.10% - - -
  Horiz. % 111.17% 149.46% 148.51% 114.10% 100.00% - -
Total Cost 99,230 95,773 83,980 80,529 92,809  -   -  1.69%
  YoY % 3.61% 14.04% 4.28% -13.23% - - -
  Horiz. % 106.92% 103.19% 90.49% 86.77% 100.00% - -
Net Worth 89,547 78,421 76,717 69,328 -  -   -  -
  YoY % 14.19% 2.22% 10.66% 0.00% - - -
  Horiz. % 129.16% 113.12% 110.66% 100.00% - - -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Div - - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Net Worth 89,547 78,421 76,717 69,328 -  -   -  -
  YoY % 14.19% 2.22% 10.66% 0.00% - - -
  Horiz. % 129.16% 113.12% 110.66% 100.00% - - -
NOSH 79,953 80,022 79,914 70,028 12,278  -   -  59.69%
  YoY % -0.09% 0.14% 14.12% 470.32% - - -
  Horiz. % 651.14% 651.70% 650.82% 570.32% 100.00% - -
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
NP Margin 4.40 % 4.79 % 4.24 % 7.42 % 8.87 %  -  %  -  % -16.07%
  YoY % -8.14% 12.97% -42.86% -16.35% - - -
  Horiz. % 49.61% 54.00% 47.80% 83.65% 100.00% - -
ROE 5.10 % 6.15 % 4.85 % 9.31 % - %  -  %  -  % -
  YoY % -17.07% 26.80% -47.91% 0.00% - - -
  Horiz. % 54.78% 66.06% 52.09% 100.00% - - -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
RPS 129.82 125.71 109.74 124.21 829.44  -   -  -37.08%
  YoY % 3.27% 14.55% -11.65% -85.02% - - -
  Horiz. % 15.65% 15.16% 13.23% 14.98% 100.00% - -
EPS 5.71 6.03 4.65 9.21 73.60  -   -  -47.20%
  YoY % -5.31% 29.68% -49.51% -87.49% - - -
  Horiz. % 7.76% 8.19% 6.32% 12.51% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 1.1200 0.9800 0.9600 0.9900 -  -   -  -
  YoY % 14.29% 2.08% -3.03% 0.00% - - -
  Horiz. % 113.13% 98.99% 96.97% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
RPS 12.65 12.26 10.69 10.60 12.41  -   -  0.48%
  YoY % 3.18% 14.69% 0.85% -14.59% - - -
  Horiz. % 101.93% 98.79% 86.14% 85.41% 100.00% - -
EPS 0.56 0.59 0.45 0.79 1.10  -   -  -15.52%
  YoY % -5.08% 31.11% -43.04% -28.18% - - -
  Horiz. % 50.91% 53.64% 40.91% 71.82% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.1091 0.0956 0.0935 0.0845 -  -   -  -
  YoY % 14.12% 2.25% 10.65% 0.00% - - -
  Horiz. % 129.11% 113.14% 110.65% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Date 29/06/12 30/06/11 30/06/10 - -  -   -  -
Price 0.5200 0.4700 0.4600 0.0000 0.0000  -   -  -
P/RPS 0.40 0.37 0.42 0.00 0.00  -   -  -
  YoY % 8.11% -11.90% 0.00% 0.00% - - -
  Horiz. % 95.24% 88.10% 100.00% - - - -
P/EPS 9.11 7.80 9.89 0.00 0.00  -   -  -
  YoY % 16.79% -21.13% 0.00% 0.00% - - -
  Horiz. % 92.11% 78.87% 100.00% - - - -
EY 10.97 12.82 10.12 0.00 0.00  -   -  -
  YoY % -14.43% 26.68% 0.00% 0.00% - - -
  Horiz. % 108.40% 126.68% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.48 0.48 0.00 0.00  -   -  -
  YoY % -4.17% 0.00% 0.00% 0.00% - - -
  Horiz. % 95.83% 100.00% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08  -   -  CAGR
Date 29/08/12 24/08/11 27/08/10 - -  -   -  -
Price 0.6400 0.4500 0.6000 0.0000 0.0000  -   -  -
P/RPS 0.49 0.36 0.55 0.00 0.00  -   -  -
  YoY % 36.11% -34.55% 0.00% 0.00% - - -
  Horiz. % 89.09% 65.45% 100.00% - - - -
P/EPS 11.21 7.47 12.89 0.00 0.00  -   -  -
  YoY % 50.07% -42.05% 0.00% 0.00% - - -
  Horiz. % 86.97% 57.95% 100.00% - - - -
EY 8.92 13.39 7.76 0.00 0.00  -   -  -
  YoY % -33.38% 72.55% 0.00% 0.00% - - -
  Horiz. % 114.95% 172.55% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.46 0.63 0.00 0.00  -   -  -
  YoY % 23.91% -26.98% 0.00% 0.00% - - -
  Horiz. % 90.48% 73.02% 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