Highlights

[HEXTAR] YoY Quarter Result on 2011-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     -60.19%    YoY -     18.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 20,203 25,038 24,192 25,844 23,887 23,345 24,512 -2.63%
  YoY % -19.31% 3.50% -6.39% 8.19% 2.32% -4.76% -
  Horiz. % 82.42% 102.15% 98.69% 105.43% 97.45% 95.24% 100.00%
PBT -3,303 1,590 1,163 888 995 1,464 2,284 -
  YoY % -307.74% 36.72% 30.97% -10.75% -32.04% -35.90% -
  Horiz. % -144.61% 69.61% 50.92% 38.88% 43.56% 64.10% 100.00%
Tax 144 -484 -189 -148 -368 -230 -454 -
  YoY % 129.75% -156.08% -27.70% 59.78% -60.00% 49.34% -
  Horiz. % -31.72% 106.61% 41.63% 32.60% 81.06% 50.66% 100.00%
NP -3,159 1,106 974 740 627 1,234 1,830 -
  YoY % -385.62% 13.55% 31.62% 18.02% -49.19% -32.57% -
  Horiz. % -172.62% 60.44% 53.22% 40.44% 34.26% 67.43% 100.00%
NP to SH -3,159 1,106 974 740 627 1,234 1,830 -
  YoY % -385.62% 13.55% 31.62% 18.02% -49.19% -32.57% -
  Horiz. % -172.62% 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 % -
  YoY % 0.00% 87.32% -2.52% -54.92% 135.39% -20.98% -
  Horiz. % 0.00% 153.12% 81.74% 83.85% 186.02% 79.02% 100.00%
Total Cost 23,362 23,932 23,218 25,104 23,260 22,111 22,682 0.41%
  YoY % -2.38% 3.08% -7.51% 7.93% 5.20% -2.52% -
  Horiz. % 103.00% 105.51% 102.36% 110.68% 102.55% 97.48% 100.00%
Net Worth 127,208 90,666 73,049 79,315 77,206 76,676 65,462 9.59%
  YoY % 40.30% 24.12% -7.90% 2.73% 0.69% 17.13% -
  Horiz. % 194.32% 138.50% 111.59% 121.16% 117.94% 117.13% 100.00%
Dividend
31/12/15 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% 0.00% -
  Horiz. % 0.00% 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% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 127,208 90,666 73,049 79,315 77,206 76,676 65,462 9.59%
  YoY % 40.30% 24.12% -7.90% 2.73% 0.69% 17.13% -
  Horiz. % 194.32% 138.50% 111.59% 121.16% 117.94% 117.13% 100.00%
NOSH 106,006 99,633 81,166 80,116 79,594 79,870 12,281 34.59%
  YoY % 6.40% 22.75% 1.31% 0.66% -0.35% 550.32% -
  Horiz. % 863.11% 811.22% 660.87% 652.31% 648.07% 650.32% 100.00%
Ratio Analysis
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -15.64 % 4.42 % 4.03 % 2.86 % 2.62 % 5.29 % 7.47 % -
  YoY % -453.85% 9.68% 40.91% 9.16% -50.47% -29.18% -
  Horiz. % -209.37% 59.17% 53.95% 38.29% 35.07% 70.82% 100.00%
ROE -2.48 % 1.22 % 1.33 % 0.93 % 0.81 % 1.61 % 2.80 % -
  YoY % -303.28% -8.27% 43.01% 14.81% -49.69% -42.50% -
  Horiz. % -88.57% 43.57% 47.50% 33.21% 28.93% 57.50% 100.00%
Per Share
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.06 25.13 29.81 32.26 30.01 29.23 199.58 -27.66%
  YoY % -24.15% -15.70% -7.59% 7.50% 2.67% -85.35% -
  Horiz. % 9.55% 12.59% 14.94% 16.16% 15.04% 14.65% 100.00%
EPS -2.98 1.11 1.20 0.93 0.78 1.70 14.90 -
  YoY % -368.47% -7.50% 29.03% 19.23% -54.12% -88.59% -
  Horiz. % -20.00% 7.45% 8.05% 6.24% 5.23% 11.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2000 0.9100 0.9000 0.9900 0.9700 0.9600 5.3300 -18.58%
  YoY % 31.87% 1.11% -9.09% 2.06% 1.04% -81.99% -
  Horiz. % 22.51% 17.07% 16.89% 18.57% 18.20% 18.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.46 3.05 2.95 3.15 2.91 2.84 2.99 -2.65%
  YoY % -19.34% 3.39% -6.35% 8.25% 2.46% -5.02% -
  Horiz. % 82.27% 102.01% 98.66% 105.35% 97.32% 94.98% 100.00%
EPS -0.38 0.13 0.12 0.09 0.08 0.15 0.22 -
  YoY % -392.31% 8.33% 33.33% 12.50% -46.67% -31.82% -
  Horiz. % -172.73% 59.09% 54.55% 40.91% 36.36% 68.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1550 0.1105 0.0890 0.0966 0.0941 0.0934 0.0798 9.58%
  YoY % 40.27% 24.16% -7.87% 2.66% 0.75% 17.04% -
  Horiz. % 194.24% 138.47% 111.53% 121.05% 117.92% 117.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.7000 0.6300 0.6200 0.4400 0.4600 0.7800 0.0000 -
P/RPS 0.00 2.51 2.08 1.36 1.53 2.67 0.00 -
  YoY % 0.00% 20.67% 52.94% -11.11% -42.70% 0.00% -
  Horiz. % 0.00% 94.01% 77.90% 50.94% 57.30% 100.00% -
P/EPS 0.00 56.75 51.67 47.64 58.39 50.49 0.00 -
  YoY % 0.00% 9.83% 8.46% -18.41% 15.65% 0.00% -
  Horiz. % 0.00% 112.40% 102.34% 94.36% 115.65% 100.00% -
EY 0.00 1.76 1.94 2.10 1.71 1.98 0.00 -
  YoY % 0.00% -9.28% -7.62% 22.81% -13.64% 0.00% -
  Horiz. % 0.00% 88.89% 97.98% 106.06% 86.36% 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 0.70 0.69 0.69 0.44 0.47 0.81 0.00 -
  YoY % 1.45% 0.00% 56.82% -6.38% -41.98% 0.00% -
  Horiz. % 86.42% 85.19% 85.19% 54.32% 58.02% 100.00% -
Price Multiplier on Announcement Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/02/16 29/11/13 29/11/12 29/11/11 29/11/10 30/11/09 - -
Price 0.5800 0.6250 0.6000 0.4900 0.4800 0.6800 0.0000 -
P/RPS 0.00 2.49 2.01 1.52 1.60 2.33 0.00 -
  YoY % 0.00% 23.88% 32.24% -5.00% -31.33% 0.00% -
  Horiz. % 0.00% 106.87% 86.27% 65.24% 68.67% 100.00% -
P/EPS 0.00 56.30 50.00 53.05 60.93 44.01 0.00 -
  YoY % 0.00% 12.60% -5.75% -12.93% 38.45% 0.00% -
  Horiz. % 0.00% 127.93% 113.61% 120.54% 138.45% 100.00% -
EY 0.00 1.78 2.00 1.89 1.64 2.27 0.00 -
  YoY % 0.00% -11.00% 5.82% 15.24% -27.75% 0.00% -
  Horiz. % 0.00% 78.41% 88.11% 83.26% 72.25% 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 0.58 0.69 0.67 0.49 0.49 0.71 0.00 -
  YoY % -15.94% 2.99% 36.73% 0.00% -30.99% 0.00% -
  Horiz. % 81.69% 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.
 


 

220  264  548  1279 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.455+0.01 
 SAPNRG 0.27-0.005 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 CMSB 2.43+0.07 
 VELESTO-WA 0.1450.00 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.31+0.02 
 NETX 0.025+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers