Highlights

[HEXTAR] YoY Quarter Result on 2012-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 30-Sep-2012  [#4]
Profit Trend QoQ -     -25.42%    YoY -     31.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 12,456 20,203 25,038 24,192 25,844 23,887 23,345 -8.29%
  YoY % -38.35% -19.31% 3.50% -6.39% 8.19% 2.32% -
  Horiz. % 53.36% 86.54% 107.25% 103.63% 110.70% 102.32% 100.00%
PBT -20,668 -3,303 1,590 1,163 888 995 1,464 -
  YoY % -525.73% -307.74% 36.72% 30.97% -10.75% -32.04% -
  Horiz. % -1,411.75% -225.61% 108.61% 79.44% 60.66% 67.96% 100.00%
Tax -593 144 -484 -189 -148 -368 -230 13.94%
  YoY % -511.81% 129.75% -156.08% -27.70% 59.78% -60.00% -
  Horiz. % 257.83% -62.61% 210.43% 82.17% 64.35% 160.00% 100.00%
NP -21,261 -3,159 1,106 974 740 627 1,234 -
  YoY % -573.03% -385.62% 13.55% 31.62% 18.02% -49.19% -
  Horiz. % -1,722.93% -256.00% 89.63% 78.93% 59.97% 50.81% 100.00%
NP to SH -21,261 -3,159 1,106 974 740 627 1,234 -
  YoY % -573.03% -385.62% 13.55% 31.62% 18.02% -49.19% -
  Horiz. % -1,722.93% -256.00% 89.63% 78.93% 59.97% 50.81% 100.00%
Tax Rate - % - % 30.44 % 16.25 % 16.67 % 36.98 % 15.71 % -
  YoY % 0.00% 0.00% 87.32% -2.52% -54.92% 135.39% -
  Horiz. % 0.00% 0.00% 193.76% 103.44% 106.11% 235.39% 100.00%
Total Cost 33,717 23,362 23,932 23,218 25,104 23,260 22,111 5.99%
  YoY % 44.32% -2.38% 3.08% -7.51% 7.93% 5.20% -
  Horiz. % 152.49% 105.66% 108.24% 105.01% 113.54% 105.20% 100.00%
Net Worth 83,718 127,208 90,666 73,049 79,315 77,206 76,676 1.22%
  YoY % -34.19% 40.30% 24.12% -7.90% 2.73% 0.69% -
  Horiz. % 109.18% 165.90% 118.25% 95.27% 103.44% 100.69% 100.00%
Dividend
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 83,718 127,208 90,666 73,049 79,315 77,206 76,676 1.22%
  YoY % -34.19% 40.30% 24.12% -7.90% 2.73% 0.69% -
  Horiz. % 109.18% 165.90% 118.25% 95.27% 103.44% 100.69% 100.00%
NOSH 105,973 106,006 99,633 81,166 80,116 79,594 79,870 3.97%
  YoY % -0.03% 6.40% 22.75% 1.31% 0.66% -0.35% -
  Horiz. % 132.68% 132.72% 124.74% 101.62% 100.31% 99.65% 100.00%
Ratio Analysis
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -170.69 % -15.64 % 4.42 % 4.03 % 2.86 % 2.62 % 5.29 % -
  YoY % -991.37% -453.85% 9.68% 40.91% 9.16% -50.47% -
  Horiz. % -3,226.65% -295.65% 83.55% 76.18% 54.06% 49.53% 100.00%
ROE -25.40 % -2.48 % 1.22 % 1.33 % 0.93 % 0.81 % 1.61 % -
  YoY % -924.19% -303.28% -8.27% 43.01% 14.81% -49.69% -
  Horiz. % -1,577.64% -154.04% 75.78% 82.61% 57.76% 50.31% 100.00%
Per Share
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 11.75 19.06 25.13 29.81 32.26 30.01 29.23 -11.80%
  YoY % -38.35% -24.15% -15.70% -7.59% 7.50% 2.67% -
  Horiz. % 40.20% 65.21% 85.97% 101.98% 110.37% 102.67% 100.00%
EPS -20.06 -2.98 1.11 1.20 0.93 0.78 1.70 -
  YoY % -573.15% -368.47% -7.50% 29.03% 19.23% -54.12% -
  Horiz. % -1,180.00% -175.29% 65.29% 70.59% 54.71% 45.88% 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 0.7900 1.2000 0.9100 0.9000 0.9900 0.9700 0.9600 -2.65%
  YoY % -34.17% 31.87% 1.11% -9.09% 2.06% 1.04% -
  Horiz. % 82.29% 125.00% 94.79% 93.75% 103.12% 101.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.52 2.46 3.05 2.95 3.15 2.91 2.84 -8.25%
  YoY % -38.21% -19.34% 3.39% -6.35% 8.25% 2.46% -
  Horiz. % 53.52% 86.62% 107.39% 103.87% 110.92% 102.46% 100.00%
EPS -2.59 -0.38 0.13 0.12 0.09 0.08 0.15 -
  YoY % -581.58% -392.31% 8.33% 33.33% 12.50% -46.67% -
  Horiz. % -1,726.67% -253.33% 86.67% 80.00% 60.00% 53.33% 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 0.1020 0.1550 0.1105 0.0890 0.0966 0.0941 0.0934 1.22%
  YoY % -34.19% 40.27% 24.16% -7.87% 2.66% 0.75% -
  Horiz. % 109.21% 165.95% 118.31% 95.29% 103.43% 100.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.2550 0.7000 0.6300 0.6200 0.4400 0.4600 0.7800 -
P/RPS 2.17 0.00 2.51 2.08 1.36 1.53 2.67 -2.82%
  YoY % 0.00% 0.00% 20.67% 52.94% -11.11% -42.70% -
  Horiz. % 81.27% 0.00% 94.01% 77.90% 50.94% 57.30% 100.00%
P/EPS -1.27 0.00 56.75 51.67 47.64 58.39 50.49 -
  YoY % 0.00% 0.00% 9.83% 8.46% -18.41% 15.65% -
  Horiz. % -2.52% 0.00% 112.40% 102.34% 94.36% 115.65% 100.00%
EY -78.68 0.00 1.76 1.94 2.10 1.71 1.98 -
  YoY % 0.00% 0.00% -9.28% -7.62% 22.81% -13.64% -
  Horiz. % -3,973.74% 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 0.32 0.70 0.69 0.69 0.44 0.47 0.81 -12.01%
  YoY % -54.29% 1.45% 0.00% 56.82% -6.38% -41.98% -
  Horiz. % 39.51% 86.42% 85.19% 85.19% 54.32% 58.02% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/02/17 29/02/16 29/11/13 29/11/12 29/11/11 29/11/10 30/11/09 -
Price 0.5500 0.5800 0.6250 0.6000 0.4900 0.4800 0.6800 -
P/RPS 4.68 0.00 2.49 2.01 1.52 1.60 2.33 10.09%
  YoY % 0.00% 0.00% 23.88% 32.24% -5.00% -31.33% -
  Horiz. % 200.86% 0.00% 106.87% 86.27% 65.24% 68.67% 100.00%
P/EPS -2.74 0.00 56.30 50.00 53.05 60.93 44.01 -
  YoY % 0.00% 0.00% 12.60% -5.75% -12.93% 38.45% -
  Horiz. % -6.23% 0.00% 127.93% 113.61% 120.54% 138.45% 100.00%
EY -36.48 0.00 1.78 2.00 1.89 1.64 2.27 -
  YoY % 0.00% 0.00% -11.00% 5.82% 15.24% -27.75% -
  Horiz. % -1,607.05% 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 0.70 0.58 0.69 0.67 0.49 0.49 0.71 -0.20%
  YoY % 20.69% -15.94% 2.99% 36.73% 0.00% -30.99% -
  Horiz. % 98.59% 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.
 


 

78  33  280  1834 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.275+0.005 
 SEALINK 0.27+0.02 
 TAWIN-PA 0.0550.00 
 NAIM 1.00+0.025 
 TAWIN-WA 0.050.00 
 PCCS-WA 0.245+0.01 
 DSONIC-WA 0.415+0.005 
 KNM 0.385+0.005 
 DSONIC 0.91+0.025 
 ARMADA 0.220.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. 大马股票公司分析 – Padini Investment Path
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers