Highlights

[HEXTAR] YoY Quarter Result on 2009-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2009
Quarter 30-Sep-2009  [#4]
Profit Trend QoQ -     -52.88%    YoY -     -32.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Revenue 24,192 25,844 23,887 23,345 24,512  -   -  -0.33%
  YoY % -6.39% 8.19% 2.32% -4.76% - - -
  Horiz. % 98.69% 105.43% 97.45% 95.24% 100.00% - -
PBT 1,163 888 995 1,464 2,284  -   -  -15.52%
  YoY % 30.97% -10.75% -32.04% -35.90% - - -
  Horiz. % 50.92% 38.88% 43.56% 64.10% 100.00% - -
Tax -189 -148 -368 -230 -454  -   -  -19.66%
  YoY % -27.70% 59.78% -60.00% 49.34% - - -
  Horiz. % 41.63% 32.60% 81.06% 50.66% 100.00% - -
NP 974 740 627 1,234 1,830  -   -  -14.58%
  YoY % 31.62% 18.02% -49.19% -32.57% - - -
  Horiz. % 53.22% 40.44% 34.26% 67.43% 100.00% - -
NP to SH 974 740 627 1,234 1,830  -   -  -14.58%
  YoY % 31.62% 18.02% -49.19% -32.57% - - -
  Horiz. % 53.22% 40.44% 34.26% 67.43% 100.00% - -
Tax Rate 16.25 % 16.67 % 36.98 % 15.71 % 19.88 %  -  %  -  % -4.91%
  YoY % -2.52% -54.92% 135.39% -20.98% - - -
  Horiz. % 81.74% 83.85% 186.02% 79.02% 100.00% - -
Total Cost 23,218 25,104 23,260 22,111 22,682  -   -  0.59%
  YoY % -7.51% 7.93% 5.20% -2.52% - - -
  Horiz. % 102.36% 110.68% 102.55% 97.48% 100.00% - -
Net Worth 73,049 79,315 77,206 76,676 65,462  -   -  2.78%
  YoY % -7.90% 2.73% 0.69% 17.13% - - -
  Horiz. % 111.59% 121.16% 117.94% 117.13% 100.00% - -
Dividend
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% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 40.27 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Net Worth 73,049 79,315 77,206 76,676 65,462  -   -  2.78%
  YoY % -7.90% 2.73% 0.69% 17.13% - - -
  Horiz. % 111.59% 121.16% 117.94% 117.13% 100.00% - -
NOSH 81,166 80,116 79,594 79,870 12,281  -   -  60.28%
  YoY % 1.31% 0.66% -0.35% 550.32% - - -
  Horiz. % 660.87% 652.31% 648.07% 650.32% 100.00% - -
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
NP Margin 4.03 % 2.86 % 2.62 % 5.29 % 7.47 %  -  %  -  % -14.29%
  YoY % 40.91% 9.16% -50.47% -29.18% - - -
  Horiz. % 53.95% 38.29% 35.07% 70.82% 100.00% - -
ROE 1.33 % 0.93 % 0.81 % 1.61 % 2.80 %  -  %  -  % -16.97%
  YoY % 43.01% 14.81% -49.69% -42.50% - - -
  Horiz. % 47.50% 33.21% 28.93% 57.50% 100.00% - -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 29.81 32.26 30.01 29.23 199.58  -   -  -37.81%
  YoY % -7.59% 7.50% 2.67% -85.35% - - -
  Horiz. % 14.94% 16.16% 15.04% 14.65% 100.00% - -
EPS 1.20 0.93 0.78 1.70 14.90  -   -  -46.71%
  YoY % 29.03% 19.23% -54.12% -88.59% - - -
  Horiz. % 8.05% 6.24% 5.23% 11.41% 100.00% - -
DPS 0.00 0.00 0.00 0.00 6.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9000 0.9900 0.9700 0.9600 5.3300  -   -  -35.88%
  YoY % -9.09% 2.06% 1.04% -81.99% - - -
  Horiz. % 16.89% 18.57% 18.20% 18.01% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
RPS 2.95 3.15 2.91 2.84 2.99  -   -  -0.34%
  YoY % -6.35% 8.25% 2.46% -5.02% - - -
  Horiz. % 98.66% 105.35% 97.32% 94.98% 100.00% - -
EPS 0.12 0.09 0.08 0.15 0.22  -   -  -14.05%
  YoY % 33.33% 12.50% -46.67% -31.82% - - -
  Horiz. % 54.55% 40.91% 36.36% 68.18% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.09  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0890 0.0966 0.0941 0.0934 0.0798  -   -  2.76%
  YoY % -7.87% 2.66% 0.75% 17.04% - - -
  Horiz. % 111.53% 121.05% 117.92% 117.04% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -  -   -  -
Price 0.6200 0.4400 0.4600 0.7800 0.0000  -   -  -
P/RPS 2.08 1.36 1.53 2.67 0.00  -   -  -
  YoY % 52.94% -11.11% -42.70% 0.00% - - -
  Horiz. % 77.90% 50.94% 57.30% 100.00% - - -
P/EPS 51.67 47.64 58.39 50.49 0.00  -   -  -
  YoY % 8.46% -18.41% 15.65% 0.00% - - -
  Horiz. % 102.34% 94.36% 115.65% 100.00% - - -
EY 1.94 2.10 1.71 1.98 0.00  -   -  -
  YoY % -7.62% 22.81% -13.64% 0.00% - - -
  Horiz. % 97.98% 106.06% 86.36% 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 0.69 0.44 0.47 0.81 0.00  -   -  -
  YoY % 56.82% -6.38% -41.98% 0.00% - - -
  Horiz. % 85.19% 54.32% 58.02% 100.00% - - -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -   -  CAGR
Date 29/11/12 29/11/11 29/11/10 30/11/09 -  -   -  -
Price 0.6000 0.4900 0.4800 0.6800 0.0000  -   -  -
P/RPS 2.01 1.52 1.60 2.33 0.00  -   -  -
  YoY % 32.24% -5.00% -31.33% 0.00% - - -
  Horiz. % 86.27% 65.24% 68.67% 100.00% - - -
P/EPS 50.00 53.05 60.93 44.01 0.00  -   -  -
  YoY % -5.75% -12.93% 38.45% 0.00% - - -
  Horiz. % 113.61% 120.54% 138.45% 100.00% - - -
EY 2.00 1.89 1.64 2.27 0.00  -   -  -
  YoY % 5.82% 15.24% -27.75% 0.00% - - -
  Horiz. % 88.11% 83.26% 72.25% 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 0.67 0.49 0.49 0.71 0.00  -   -  -
  YoY % 36.73% 0.00% -30.99% 0.00% - - -
  Horiz. % 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.
 


 

1855 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.900.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 BTECH 0.2450.00 
 3A 0.860.00 
 TENAGA-C57 0.140.00 
Partners & Brokers