Highlights

[HEXTAR] YoY Annualized Quarter 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 QoQ -     -9.64%    YoY -     27.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 125,845 96,378 102,037 101,291 89,661 88,580 100,897 3.09%
  YoY % 30.57% -5.55% 0.74% 12.97% 1.22% -12.21% -
  Horiz. % 124.73% 95.52% 101.13% 100.39% 88.86% 87.79% 100.00%
PBT 11 4,781 5,425 5,809 4,782 7,530 10,524 -61.17%
  YoY % -99.77% -11.87% -6.61% 21.48% -36.49% -28.45% -
  Horiz. % 0.10% 45.43% 51.55% 55.20% 45.44% 71.55% 100.00%
Tax -1,104 -1,268 -1,029 -1,451 -1,366 -1,457 -2,455 -10.43%
  YoY % 12.93% -23.23% 29.08% -6.22% 6.25% 40.65% -
  Horiz. % 44.97% 51.65% 41.91% 59.10% 55.64% 59.35% 100.00%
NP -1,093 3,513 4,396 4,358 3,416 6,073 8,069 -
  YoY % -131.11% -20.09% 0.87% 27.58% -43.75% -24.74% -
  Horiz. % -13.55% 43.54% 54.48% 54.01% 42.33% 75.26% 100.00%
NP to SH -1,093 3,513 4,396 4,358 3,416 6,073 8,609 -
  YoY % -131.11% -20.09% 0.87% 27.58% -43.75% -29.46% -
  Horiz. % -12.70% 40.81% 51.06% 50.62% 39.68% 70.54% 100.00%
Tax Rate 10,036.36 % 26.52 % 18.97 % 24.98 % 28.57 % 19.35 % 23.33 % 130.69%
  YoY % 37,744.50% 39.80% -24.06% -12.57% 47.65% -17.06% -
  Horiz. % 43,019.12% 113.67% 81.31% 107.07% 122.46% 82.94% 100.00%
Total Cost 126,938 92,865 97,641 96,933 86,245 82,507 92,828 4.41%
  YoY % 36.69% -4.89% 0.73% 12.39% 4.53% -11.12% -
  Horiz. % 136.75% 100.04% 105.18% 104.42% 92.91% 88.88% 100.00%
Net Worth 127,339 91,078 72,197 79,236 77,645 76,762 65,448 9.61%
  YoY % 39.81% 26.15% -8.88% 2.05% 1.15% 17.29% -
  Horiz. % 194.56% 139.16% 110.31% 121.07% 118.64% 117.29% 100.00%
Dividend
31/12/15 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
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 127,339 91,078 72,197 79,236 77,645 76,762 65,448 9.61%
  YoY % 39.81% 26.15% -8.88% 2.05% 1.15% 17.29% -
  Horiz. % 194.56% 139.16% 110.31% 121.07% 118.64% 117.29% 100.00%
NOSH 106,006 100,085 80,218 80,037 80,047 79,960 12,279 34.60%
  YoY % 5.92% 24.77% 0.23% -0.01% 0.11% 551.18% -
  Horiz. % 863.30% 815.08% 653.29% 651.81% 651.89% 651.18% 100.00%
Ratio Analysis
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.87 % 3.65 % 4.31 % 4.30 % 3.81 % 6.86 % 8.00 % -
  YoY % -123.84% -15.31% 0.23% 12.86% -44.46% -14.25% -
  Horiz. % -10.88% 45.62% 53.88% 53.75% 47.62% 85.75% 100.00%
ROE -0.86 % 3.86 % 6.09 % 5.50 % 4.40 % 7.91 % 13.15 % -
  YoY % -122.28% -36.62% 10.73% 25.00% -44.37% -39.85% -
  Horiz. % -6.54% 29.35% 46.31% 41.83% 33.46% 60.15% 100.00%
Per Share
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 118.59 96.30 127.20 126.55 112.01 110.78 821.69 -23.42%
  YoY % 23.15% -24.29% 0.51% 12.98% 1.11% -86.52% -
  Horiz. % 14.43% 11.72% 15.48% 15.40% 13.63% 13.48% 100.00%
EPS -1.03 3.51 5.48 5.45 4.27 11.74 70.11 -
  YoY % -129.34% -35.95% 0.55% 27.63% -63.63% -83.25% -
  Horiz. % -1.47% 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 1.2000 0.9100 0.9000 0.9900 0.9700 0.9600 5.3300 -18.58%
  YoY % 31.87% 1.11% -9.09% 2.06% 1.04% -81.99% -
  Horiz. % 22.51% 17.07% 16.89% 18.57% 18.20% 18.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.33 11.74 12.43 12.34 10.93 10.79 12.29 3.09%
  YoY % 30.58% -5.55% 0.73% 12.90% 1.30% -12.21% -
  Horiz. % 124.74% 95.52% 101.14% 100.41% 88.93% 87.79% 100.00%
EPS -0.13 0.43 0.54 0.53 0.42 0.74 1.05 -
  YoY % -130.23% -20.37% 1.89% 26.19% -43.24% -29.52% -
  Horiz. % -12.38% 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 0.1552 0.1110 0.0880 0.0966 0.0946 0.0935 0.0797 9.62%
  YoY % 39.82% 26.14% -8.90% 2.11% 1.18% 17.31% -
  Horiz. % 194.73% 139.27% 110.41% 121.20% 118.70% 117.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.7000 0.6300 0.6200 0.4400 0.4600 0.7800 0.0000 -
P/RPS 0.00 0.65 0.49 0.35 0.41 0.70 0.00 -
  YoY % 0.00% 32.65% 40.00% -14.63% -41.43% 0.00% -
  Horiz. % 0.00% 92.86% 70.00% 50.00% 58.57% 100.00% -
P/EPS 0.00 17.95 11.31 8.08 10.78 10.27 0.00 -
  YoY % 0.00% 58.71% 39.98% -25.05% 4.97% 0.00% -
  Horiz. % 0.00% 174.78% 110.13% 78.68% 104.97% 100.00% -
EY 0.00 5.57 8.84 12.37 9.28 9.74 0.00 -
  YoY % 0.00% -36.99% -28.54% 33.30% -4.72% 0.00% -
  Horiz. % 0.00% 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 0.70 0.69 0.69 0.44 0.47 0.81 0.00 -
  YoY % 1.45% 0.00% 56.82% -6.38% -41.98% 0.00% -
  Horiz. % 86.42% 85.19% 85.19% 54.32% 58.02% 100.00% -
Price Multiplier on Announcement Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/02/16 29/11/13 29/11/12 29/11/11 29/11/10 30/11/09 - -
Price 0.5800 0.6250 0.6000 0.4900 0.4800 0.6800 0.0000 -
P/RPS 0.00 0.65 0.47 0.39 0.43 0.61 0.00 -
  YoY % 0.00% 38.30% 20.51% -9.30% -29.51% 0.00% -
  Horiz. % 0.00% 106.56% 77.05% 63.93% 70.49% 100.00% -
P/EPS 0.00 17.81 10.95 9.00 11.25 8.95 0.00 -
  YoY % 0.00% 62.65% 21.67% -20.00% 25.70% 0.00% -
  Horiz. % 0.00% 198.99% 122.35% 100.56% 125.70% 100.00% -
EY 0.00 5.62 9.13 11.11 8.89 11.17 0.00 -
  YoY % 0.00% -38.44% -17.82% 24.97% -20.41% 0.00% -
  Horiz. % 0.00% 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 0.58 0.69 0.67 0.49 0.49 0.71 0.00 -
  YoY % -15.94% 2.99% 36.73% 0.00% -30.99% 0.00% -
  Horiz. % 81.69% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers