Highlights

[HEXTAR] YoY Quarter Result on 2013-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Jun-2013  [#3]
Profit Trend QoQ -     73.25%    YoY -     -18.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,029 22,885 23,187 24,529 27,457 27,506 21,899 -0.65%
  YoY % -8.11% -1.30% -5.47% -10.66% -0.18% 25.60% -
  Horiz. % 96.03% 104.50% 105.88% 112.01% 125.38% 125.60% 100.00%
PBT 385 412 536 1,413 1,395 2,345 1,592 -20.30%
  YoY % -6.55% -23.13% -62.07% 1.29% -40.51% 47.30% -
  Horiz. % 24.18% 25.88% 33.67% 88.76% 87.63% 147.30% 100.00%
Tax -98 -214 -176 -351 -89 -486 -342 -18.11%
  YoY % 54.21% -21.59% 49.86% -294.38% 81.69% -42.11% -
  Horiz. % 28.65% 62.57% 51.46% 102.63% 26.02% 142.11% 100.00%
NP 287 198 360 1,062 1,306 1,859 1,250 -20.95%
  YoY % 44.95% -45.00% -66.10% -18.68% -29.75% 48.72% -
  Horiz. % 22.96% 15.84% 28.80% 84.96% 104.48% 148.72% 100.00%
NP to SH 279 198 360 1,062 1,306 1,859 1,250 -21.31%
  YoY % 40.91% -45.00% -66.10% -18.68% -29.75% 48.72% -
  Horiz. % 22.32% 15.84% 28.80% 84.96% 104.48% 148.72% 100.00%
Tax Rate 25.45 % 51.94 % 32.84 % 24.84 % 6.38 % 20.72 % 21.48 % 2.75%
  YoY % -51.00% 58.16% 32.21% 289.34% -69.21% -3.54% -
  Horiz. % 118.48% 241.81% 152.89% 115.64% 29.70% 96.46% 100.00%
Total Cost 20,742 22,687 22,827 23,467 26,151 25,647 20,649 0.07%
  YoY % -8.57% -0.61% -2.73% -10.26% 1.97% 24.20% -
  Horiz. % 100.45% 109.87% 110.55% 113.65% 126.65% 124.20% 100.00%
Net Worth 104,913 95,873 89,999 89,167 89,737 78,526 76,923 5.08%
  YoY % 9.43% 6.53% 0.93% -0.63% 14.28% 2.08% -
  Horiz. % 136.39% 124.64% 117.00% 115.92% 116.66% 102.08% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 104,913 95,873 89,999 89,167 89,737 78,526 76,923 5.08%
  YoY % 9.43% 6.53% 0.93% -0.63% 14.28% 2.08% -
  Horiz. % 136.39% 124.64% 117.00% 115.92% 116.66% 102.08% 100.00%
NOSH 105,973 104,210 99,999 100,188 80,122 80,129 80,128 4.57%
  YoY % 1.69% 4.21% -0.19% 25.04% -0.01% 0.00% -
  Horiz. % 132.25% 130.05% 124.80% 125.04% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.36 % 0.87 % 1.55 % 4.33 % 4.76 % 6.76 % 5.71 % -20.49%
  YoY % 56.32% -43.87% -64.20% -9.03% -29.59% 18.39% -
  Horiz. % 23.82% 15.24% 27.15% 75.83% 83.36% 118.39% 100.00%
ROE 0.27 % 0.21 % 0.40 % 1.19 % 1.46 % 2.37 % 1.63 % -24.97%
  YoY % 28.57% -47.50% -66.39% -18.49% -38.40% 45.40% -
  Horiz. % 16.56% 12.88% 24.54% 73.01% 89.57% 145.40% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.84 21.96 23.19 24.48 34.27 34.33 27.33 -4.99%
  YoY % -9.65% -5.30% -5.27% -28.57% -0.17% 25.61% -
  Horiz. % 72.59% 80.35% 84.85% 89.57% 125.39% 125.61% 100.00%
EPS 0.27 0.19 0.36 1.06 1.63 2.32 1.56 -24.44%
  YoY % 42.11% -47.22% -66.04% -34.97% -29.74% 48.72% -
  Horiz. % 17.31% 12.18% 23.08% 67.95% 104.49% 148.72% 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 0.9900 0.9200 0.9000 0.8900 1.1200 0.9800 0.9600 0.49%
  YoY % 7.61% 2.22% 1.12% -20.54% 14.29% 2.08% -
  Horiz. % 103.12% 95.83% 93.75% 92.71% 116.67% 102.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.56 2.79 2.83 2.99 3.35 3.35 2.67 -0.67%
  YoY % -8.24% -1.41% -5.35% -10.75% 0.00% 25.47% -
  Horiz. % 95.88% 104.49% 105.99% 111.99% 125.47% 125.47% 100.00%
EPS 0.03 0.02 0.04 0.13 0.16 0.23 0.15 -22.68%
  YoY % 50.00% -50.00% -69.23% -18.75% -30.43% 53.33% -
  Horiz. % 20.00% 13.33% 26.67% 86.67% 106.67% 153.33% 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 0.1278 0.1168 0.1097 0.1087 0.1093 0.0957 0.0937 5.08%
  YoY % 9.42% 6.47% 0.92% -0.55% 14.21% 2.13% -
  Horiz. % 136.39% 124.65% 117.08% 116.01% 116.65% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.3900 0.5150 0.7950 0.6250 0.5200 0.4700 0.4600 -
P/RPS 1.97 2.35 3.43 2.55 1.52 1.37 1.68 2.58%
  YoY % -16.17% -31.49% 34.51% 67.76% 10.95% -18.45% -
  Horiz. % 117.26% 139.88% 204.17% 151.79% 90.48% 81.55% 100.00%
P/EPS 148.13 271.05 220.83 58.96 31.90 20.26 29.49 29.43%
  YoY % -45.35% 22.74% 274.54% 84.83% 57.45% -31.30% -
  Horiz. % 502.31% 919.13% 748.83% 199.93% 108.17% 68.70% 100.00%
EY 0.68 0.37 0.45 1.70 3.13 4.94 3.39 -22.64%
  YoY % 83.78% -17.78% -73.53% -45.69% -36.64% 45.72% -
  Horiz. % 20.06% 10.91% 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 0.39 0.56 0.88 0.70 0.46 0.48 0.48 -3.26%
  YoY % -30.36% -36.36% 25.71% 52.17% -4.17% 0.00% -
  Horiz. % 81.25% 116.67% 183.33% 145.83% 95.83% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 -
Price 0.3050 0.5550 0.7500 0.6150 0.6400 0.4500 0.6000 -
P/RPS 1.54 2.53 3.23 2.51 1.87 1.31 2.20 -5.54%
  YoY % -39.13% -21.67% 28.69% 34.22% 42.75% -40.45% -
  Horiz. % 70.00% 115.00% 146.82% 114.09% 85.00% 59.55% 100.00%
P/EPS 115.85 292.11 208.33 58.02 39.26 19.40 38.46 19.27%
  YoY % -60.34% 40.22% 259.07% 47.78% 102.37% -49.56% -
  Horiz. % 301.22% 759.52% 541.68% 150.86% 102.08% 50.44% 100.00%
EY 0.86 0.34 0.48 1.72 2.55 5.16 2.60 -16.21%
  YoY % 152.94% -29.17% -72.09% -32.55% -50.58% 98.46% -
  Horiz. % 33.08% 13.08% 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 0.31 0.60 0.83 0.69 0.57 0.46 0.63 -10.71%
  YoY % -48.33% -27.71% 20.29% 21.05% 23.91% -26.98% -
  Horiz. % 49.21% 95.24% 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.
 


 

1976 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8850.00 
 KOTRA 1.900.00 
 UCREST 0.1350.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.800.00 
Partners & Brokers