Highlights

[HEXTAR] YoY Quarter Result on 2011-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     141.43%    YoY -     48.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 23,187 24,529 27,457 27,506 21,899 26,124 28,047 -3.00%
  YoY % -5.47% -10.66% -0.18% 25.60% -16.17% -6.86% -
  Horiz. % 82.67% 87.46% 97.90% 98.07% 78.08% 93.14% 100.00%
PBT 536 1,413 1,395 2,345 1,592 3,055 2,614 -22.38%
  YoY % -62.07% 1.29% -40.51% 47.30% -47.89% 16.87% -
  Horiz. % 20.50% 54.06% 53.37% 89.71% 60.90% 116.87% 100.00%
Tax -176 -351 -89 -486 -342 -436 -338 -9.91%
  YoY % 49.86% -294.38% 81.69% -42.11% 21.56% -28.99% -
  Horiz. % 52.07% 103.85% 26.33% 143.79% 101.18% 128.99% 100.00%
NP 360 1,062 1,306 1,859 1,250 2,619 2,276 -25.53%
  YoY % -66.10% -18.68% -29.75% 48.72% -52.27% 15.07% -
  Horiz. % 15.82% 46.66% 57.38% 81.68% 54.92% 115.07% 100.00%
NP to SH 360 1,062 1,306 1,859 1,250 2,619 2,276 -25.53%
  YoY % -66.10% -18.68% -29.75% 48.72% -52.27% 15.07% -
  Horiz. % 15.82% 46.66% 57.38% 81.68% 54.92% 115.07% 100.00%
Tax Rate 32.84 % 24.84 % 6.38 % 20.72 % 21.48 % 14.27 % 12.93 % 16.07%
  YoY % 32.21% 289.34% -69.21% -3.54% 50.53% 10.36% -
  Horiz. % 253.98% 192.11% 49.34% 160.25% 166.13% 110.36% 100.00%
Total Cost 22,827 23,467 26,151 25,647 20,649 23,505 25,771 -1.92%
  YoY % -2.73% -10.26% 1.97% 24.20% -12.15% -8.79% -
  Horiz. % 88.58% 91.06% 101.47% 99.52% 80.12% 91.21% 100.00%
Net Worth 89,999 89,167 89,737 78,526 76,923 69,326 - -
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% 0.00% -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 100.00% -
Dividend
30/09/14 30/06/13 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% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 89,999 89,167 89,737 78,526 76,923 69,326 - -
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% 0.00% -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 100.00% -
NOSH 99,999 100,188 80,122 80,129 80,128 70,026 12,282 39.83%
  YoY % -0.19% 25.04% -0.01% 0.00% 14.43% 470.12% -
  Horiz. % 814.15% 815.68% 652.32% 652.37% 652.36% 570.12% 100.00%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.55 % 4.33 % 4.76 % 6.76 % 5.71 % 10.03 % 8.11 % -23.25%
  YoY % -64.20% -9.03% -29.59% 18.39% -43.07% 23.67% -
  Horiz. % 19.11% 53.39% 58.69% 83.35% 70.41% 123.67% 100.00%
ROE 0.40 % 1.19 % 1.46 % 2.37 % 1.63 % 3.78 % - % -
  YoY % -66.39% -18.49% -38.40% 45.40% -56.88% 0.00% -
  Horiz. % 10.58% 31.48% 38.62% 62.70% 43.12% 100.00% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.19 24.48 34.27 34.33 27.33 37.31 228.34 -30.63%
  YoY % -5.27% -28.57% -0.17% 25.61% -26.75% -83.66% -
  Horiz. % 10.16% 10.72% 15.01% 15.03% 11.97% 16.34% 100.00%
EPS 0.36 1.06 1.63 2.32 1.56 3.74 18.53 -46.75%
  YoY % -66.04% -34.97% -29.74% 48.72% -58.29% -79.82% -
  Horiz. % 1.94% 5.72% 8.80% 12.52% 8.42% 20.18% 100.00%
DPS 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. % - - - - - - -
NAPS 0.9000 0.8900 1.1200 0.9800 0.9600 0.9900 - -
  YoY % 1.12% -20.54% 14.29% 2.08% -3.03% 0.00% -
  Horiz. % 90.91% 89.90% 113.13% 98.99% 96.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.83 2.99 3.35 3.35 2.67 3.18 3.42 -2.98%
  YoY % -5.35% -10.75% 0.00% 25.47% -16.04% -7.02% -
  Horiz. % 82.75% 87.43% 97.95% 97.95% 78.07% 92.98% 100.00%
EPS 0.04 0.13 0.16 0.23 0.15 0.32 0.28 -26.74%
  YoY % -69.23% -18.75% -30.43% 53.33% -53.12% 14.29% -
  Horiz. % 14.29% 46.43% 57.14% 82.14% 53.57% 114.29% 100.00%
DPS 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. % - - - - - - -
NAPS 0.1097 0.1087 0.1093 0.0957 0.0937 0.0845 - -
  YoY % 0.92% -0.55% 14.21% 2.13% 10.89% 0.00% -
  Horiz. % 129.82% 128.64% 129.35% 113.25% 110.89% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.7950 0.6250 0.5200 0.4700 0.4600 0.0000 0.0000 -
P/RPS 3.43 2.55 1.52 1.37 1.68 0.00 0.00 -
  YoY % 34.51% 67.76% 10.95% -18.45% 0.00% 0.00% -
  Horiz. % 204.17% 151.79% 90.48% 81.55% 100.00% - -
P/EPS 220.83 58.96 31.90 20.26 29.49 0.00 0.00 -
  YoY % 274.54% 84.83% 57.45% -31.30% 0.00% 0.00% -
  Horiz. % 748.83% 199.93% 108.17% 68.70% 100.00% - -
EY 0.45 1.70 3.13 4.94 3.39 0.00 0.00 -
  YoY % -73.53% -45.69% -36.64% 45.72% 0.00% 0.00% -
  Horiz. % 13.27% 50.15% 92.33% 145.72% 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 0.70 0.46 0.48 0.48 0.00 0.00 -
  YoY % 25.71% 52.17% -4.17% 0.00% 0.00% 0.00% -
  Horiz. % 183.33% 145.83% 95.83% 100.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 - - -
Price 0.7500 0.6150 0.6400 0.4500 0.6000 0.0000 0.0000 -
P/RPS 3.23 2.51 1.87 1.31 2.20 0.00 0.00 -
  YoY % 28.69% 34.22% 42.75% -40.45% 0.00% 0.00% -
  Horiz. % 146.82% 114.09% 85.00% 59.55% 100.00% - -
P/EPS 208.33 58.02 39.26 19.40 38.46 0.00 0.00 -
  YoY % 259.07% 47.78% 102.37% -49.56% 0.00% 0.00% -
  Horiz. % 541.68% 150.86% 102.08% 50.44% 100.00% - -
EY 0.48 1.72 2.55 5.16 2.60 0.00 0.00 -
  YoY % -72.09% -32.55% -50.58% 98.46% 0.00% 0.00% -
  Horiz. % 18.46% 66.15% 98.08% 198.46% 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 0.57 0.46 0.63 0.00 0.00 -
  YoY % 20.29% 21.05% 23.91% -26.98% 0.00% 0.00% -
  Horiz. % 131.75% 109.52% 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.
 


 

367  332  525  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers