Highlights

[HEXTAR] YoY Quarter Result on 2010-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 30-Sep-2010  [#4]
Profit Trend QoQ -     -49.84%    YoY -     -49.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Revenue 25,038 24,192 25,844 23,887 23,345 24,512  -  0.43%
  YoY % 3.50% -6.39% 8.19% 2.32% -4.76% - -
  Horiz. % 102.15% 98.69% 105.43% 97.45% 95.24% 100.00% -
PBT 1,590 1,163 888 995 1,464 2,284  -  -6.98%
  YoY % 36.72% 30.97% -10.75% -32.04% -35.90% - -
  Horiz. % 69.61% 50.92% 38.88% 43.56% 64.10% 100.00% -
Tax -484 -189 -148 -368 -230 -454  -  1.29%
  YoY % -156.08% -27.70% 59.78% -60.00% 49.34% - -
  Horiz. % 106.61% 41.63% 32.60% 81.06% 50.66% 100.00% -
NP 1,106 974 740 627 1,234 1,830  -  -9.58%
  YoY % 13.55% 31.62% 18.02% -49.19% -32.57% - -
  Horiz. % 60.44% 53.22% 40.44% 34.26% 67.43% 100.00% -
NP to SH 1,106 974 740 627 1,234 1,830  -  -9.58%
  YoY % 13.55% 31.62% 18.02% -49.19% -32.57% - -
  Horiz. % 60.44% 53.22% 40.44% 34.26% 67.43% 100.00% -
Tax Rate 30.44 % 16.25 % 16.67 % 36.98 % 15.71 % 19.88 %  -  % 8.89%
  YoY % 87.32% -2.52% -54.92% 135.39% -20.98% - -
  Horiz. % 153.12% 81.74% 83.85% 186.02% 79.02% 100.00% -
Total Cost 23,932 23,218 25,104 23,260 22,111 22,682  -  1.08%
  YoY % 3.08% -7.51% 7.93% 5.20% -2.52% - -
  Horiz. % 105.51% 102.36% 110.68% 102.55% 97.48% 100.00% -
Net Worth 90,666 73,049 79,315 77,206 76,676 65,462  -  6.73%
  YoY % 24.12% -7.90% 2.73% 0.69% 17.13% - -
  Horiz. % 138.50% 111.59% 121.16% 117.94% 117.13% 100.00% -
Dividend
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% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 40.27 %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Net Worth 90,666 73,049 79,315 77,206 76,676 65,462  -  6.73%
  YoY % 24.12% -7.90% 2.73% 0.69% 17.13% - -
  Horiz. % 138.50% 111.59% 121.16% 117.94% 117.13% 100.00% -
NOSH 99,633 81,166 80,116 79,594 79,870 12,281  -  51.96%
  YoY % 22.75% 1.31% 0.66% -0.35% 550.32% - -
  Horiz. % 811.22% 660.87% 652.31% 648.07% 650.32% 100.00% -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
NP Margin 4.42 % 4.03 % 2.86 % 2.62 % 5.29 % 7.47 %  -  % -9.96%
  YoY % 9.68% 40.91% 9.16% -50.47% -29.18% - -
  Horiz. % 59.17% 53.95% 38.29% 35.07% 70.82% 100.00% -
ROE 1.22 % 1.33 % 0.93 % 0.81 % 1.61 % 2.80 %  -  % -15.30%
  YoY % -8.27% 43.01% 14.81% -49.69% -42.50% - -
  Horiz. % 43.57% 47.50% 33.21% 28.93% 57.50% 100.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
RPS 25.13 29.81 32.26 30.01 29.23 199.58  -  -33.91%
  YoY % -15.70% -7.59% 7.50% 2.67% -85.35% - -
  Horiz. % 12.59% 14.94% 16.16% 15.04% 14.65% 100.00% -
EPS 1.11 1.20 0.93 0.78 1.70 14.90  -  -40.50%
  YoY % -7.50% 29.03% 19.23% -54.12% -88.59% - -
  Horiz. % 7.45% 8.05% 6.24% 5.23% 11.41% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 6.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9100 0.9000 0.9900 0.9700 0.9600 5.3300  -  -29.77%
  YoY % 1.11% -9.09% 2.06% 1.04% -81.99% - -
  Horiz. % 17.07% 16.89% 18.57% 18.20% 18.01% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
RPS 3.05 2.95 3.15 2.91 2.84 2.99  -  0.40%
  YoY % 3.39% -6.35% 8.25% 2.46% -5.02% - -
  Horiz. % 102.01% 98.66% 105.35% 97.32% 94.98% 100.00% -
EPS 0.13 0.12 0.09 0.08 0.15 0.22  -  -9.98%
  YoY % 8.33% 33.33% 12.50% -46.67% -31.82% - -
  Horiz. % 59.09% 54.55% 40.91% 36.36% 68.18% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.09  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1105 0.0890 0.0966 0.0941 0.0934 0.0798  -  6.72%
  YoY % 24.16% -7.87% 2.66% 0.75% 17.04% - -
  Horiz. % 138.47% 111.53% 121.05% 117.92% 117.04% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -  -  -
Price 0.6300 0.6200 0.4400 0.4600 0.7800 0.0000  -  -
P/RPS 2.51 2.08 1.36 1.53 2.67 0.00  -  -
  YoY % 20.67% 52.94% -11.11% -42.70% 0.00% - -
  Horiz. % 94.01% 77.90% 50.94% 57.30% 100.00% - -
P/EPS 56.75 51.67 47.64 58.39 50.49 0.00  -  -
  YoY % 9.83% 8.46% -18.41% 15.65% 0.00% - -
  Horiz. % 112.40% 102.34% 94.36% 115.65% 100.00% - -
EY 1.76 1.94 2.10 1.71 1.98 0.00  -  -
  YoY % -9.28% -7.62% 22.81% -13.64% 0.00% - -
  Horiz. % 88.89% 97.98% 106.06% 86.36% 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 0.69 0.69 0.44 0.47 0.81 0.00  -  -
  YoY % 0.00% 56.82% -6.38% -41.98% 0.00% - -
  Horiz. % 85.19% 85.19% 54.32% 58.02% 100.00% - -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08  -  CAGR
Date 29/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -  -  -
Price 0.6250 0.6000 0.4900 0.4800 0.6800 0.0000  -  -
P/RPS 2.49 2.01 1.52 1.60 2.33 0.00  -  -
  YoY % 23.88% 32.24% -5.00% -31.33% 0.00% - -
  Horiz. % 106.87% 86.27% 65.24% 68.67% 100.00% - -
P/EPS 56.30 50.00 53.05 60.93 44.01 0.00  -  -
  YoY % 12.60% -5.75% -12.93% 38.45% 0.00% - -
  Horiz. % 127.93% 113.61% 120.54% 138.45% 100.00% - -
EY 1.78 2.00 1.89 1.64 2.27 0.00  -  -
  YoY % -11.00% 5.82% 15.24% -27.75% 0.00% - -
  Horiz. % 78.41% 88.11% 83.26% 72.25% 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 0.69 0.67 0.49 0.49 0.71 0.00  -  -
  YoY % 2.99% 36.73% 0.00% -30.99% 0.00% - -
  Horiz. % 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers