Highlights

[HEXTAR] YoY Annualized Quarter Result on 2010-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     15.81%    YoY -     -4.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Revenue 91,216 87,908 100,452 97,016 91,776 67,756  -  6.12%
  YoY % 3.76% -12.49% 3.54% 5.71% 35.45% - -
  Horiz. % 134.62% 129.74% 148.26% 143.18% 135.45% 100.00% -
PBT 3,000 3,736 6,340 5,844 5,596 2,168  -  6.71%
  YoY % -19.70% -41.07% 8.49% 4.43% 158.12% - -
  Horiz. % 138.38% 172.32% 292.44% 269.56% 258.12% 100.00% -
Tax -1,208 -808 -1,904 -1,888 -1,448 -176  -  46.97%
  YoY % -49.50% 57.56% -0.85% -30.39% -722.73% - -
  Horiz. % 686.36% 459.09% 1,081.82% 1,072.73% 822.73% 100.00% -
NP 1,792 2,928 4,436 3,956 4,148 1,992  -  -2.09%
  YoY % -38.80% -33.99% 12.13% -4.63% 108.23% - -
  Horiz. % 89.96% 146.99% 222.69% 198.59% 208.23% 100.00% -
NP to SH 1,792 2,928 4,436 3,956 4,148 1,992  -  -2.09%
  YoY % -38.80% -33.99% 12.13% -4.63% 108.23% - -
  Horiz. % 89.96% 146.99% 222.69% 198.59% 208.23% 100.00% -
Tax Rate 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 8.12 %  -  % 37.72%
  YoY % 86.18% -27.97% -7.06% 24.85% 218.72% - -
  Horiz. % 495.94% 266.38% 369.83% 397.91% 318.72% 100.00% -
Total Cost 89,424 84,980 96,016 93,060 87,628 65,764  -  6.34%
  YoY % 5.23% -11.49% 3.18% 6.20% 33.25% - -
  Horiz. % 135.98% 129.22% 146.00% 141.51% 133.25% 100.00% -
Net Worth 90,595 91,249 80,582 78,162 77,376 -  -  -
  YoY % -0.72% 13.24% 3.09% 1.02% 0.00% - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Net Worth 90,595 91,249 80,582 78,162 77,376 -  -  -
  YoY % -0.72% 13.24% 3.09% 1.02% 0.00% - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
NOSH 99,555 100,273 79,784 79,758 79,769 12,266  -  51.98%
  YoY % -0.72% 25.68% 0.03% -0.01% 550.33% - -
  Horiz. % 811.64% 817.49% 650.45% 650.24% 650.33% 100.00% -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
NP Margin 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % 2.94 %  -  % -7.79%
  YoY % -41.14% -24.66% 8.33% -9.73% 53.74% - -
  Horiz. % 66.67% 113.27% 150.34% 138.78% 153.74% 100.00% -
ROE 1.98 % 3.21 % 5.50 % 5.06 % 5.36 % - %  -  % -
  YoY % -38.32% -41.64% 8.70% -5.60% 0.00% - -
  Horiz. % 36.94% 59.89% 102.61% 94.40% 100.00% - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 91.62 87.67 125.90 121.64 115.05 552.39  -  -30.17%
  YoY % 4.51% -30.37% 3.50% 5.73% -79.17% - -
  Horiz. % 16.59% 15.87% 22.79% 22.02% 20.83% 100.00% -
EPS 1.80 2.92 5.56 4.96 5.20 16.24  -  -35.58%
  YoY % -38.36% -47.48% 12.10% -4.62% -67.98% - -
  Horiz. % 11.08% 17.98% 34.24% 30.54% 32.02% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 1.0100 0.9800 0.9700 -  -  -
  YoY % 0.00% -9.90% 3.06% 1.03% 0.00% - -
  Horiz. % 93.81% 93.81% 104.12% 101.03% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
RPS 11.11 10.71 12.24 11.82 11.18 8.26  -  6.10%
  YoY % 3.73% -12.50% 3.55% 5.72% 35.35% - -
  Horiz. % 134.50% 129.66% 148.18% 143.10% 135.35% 100.00% -
EPS 0.22 0.36 0.54 0.48 0.51 0.24  -  -1.72%
  YoY % -38.89% -33.33% 12.50% -5.88% 112.50% - -
  Horiz. % 91.67% 150.00% 225.00% 200.00% 212.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1104 0.1112 0.0982 0.0952 0.0943 -  -  -
  YoY % -0.72% 13.24% 3.15% 0.95% 0.00% - -
  Horiz. % 117.07% 117.92% 104.14% 100.95% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -  -  -
Price 0.6550 0.6200 0.5300 0.4800 0.6700 0.0000  -  -
P/RPS 0.71 0.71 0.42 0.39 0.58 0.00  -  -
  YoY % 0.00% 69.05% 7.69% -32.76% 0.00% - -
  Horiz. % 122.41% 122.41% 72.41% 67.24% 100.00% - -
P/EPS 36.39 21.23 9.53 9.68 12.88 0.00  -  -
  YoY % 71.41% 122.77% -1.55% -24.84% 0.00% - -
  Horiz. % 282.53% 164.83% 73.99% 75.16% 100.00% - -
EY 2.75 4.71 10.49 10.33 7.76 0.00  -  -
  YoY % -41.61% -55.10% 1.55% 33.12% 0.00% - -
  Horiz. % 35.44% 60.70% 135.18% 133.12% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.68 0.52 0.49 0.69 0.00  -  -
  YoY % 5.88% 30.77% 6.12% -28.99% 0.00% - -
  Horiz. % 104.35% 98.55% 75.36% 71.01% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08  -  CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -  -  -
Price 0.7350 0.6000 0.5400 0.5900 0.6400 0.0000  -  -
P/RPS 0.80 0.68 0.43 0.49 0.56 0.00  -  -
  YoY % 17.65% 58.14% -12.24% -12.50% 0.00% - -
  Horiz. % 142.86% 121.43% 76.79% 87.50% 100.00% - -
P/EPS 40.83 20.55 9.71 11.90 12.31 0.00  -  -
  YoY % 98.69% 111.64% -18.40% -3.33% 0.00% - -
  Horiz. % 331.68% 166.94% 78.88% 96.67% 100.00% - -
EY 2.45 4.87 10.30 8.41 8.13 0.00  -  -
  YoY % -49.69% -52.72% 22.47% 3.44% 0.00% - -
  Horiz. % 30.14% 59.90% 126.69% 103.44% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.66 0.53 0.60 0.66 0.00  -  -
  YoY % 22.73% 24.53% -11.67% -9.09% 0.00% - -
  Horiz. % 122.73% 100.00% 80.30% 90.91% 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