Highlights

[HEXTAR] YoY Quarter Result on 2011-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2012
Quarter 31-Dec-2011  [#1]
Profit Trend QoQ -     49.86%    YoY -     12.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 28,023 22,804 21,977 25,113 24,254 22,944 16,939 8.75%
  YoY % 22.89% 3.76% -12.49% 3.54% 5.71% 35.45% -
  Horiz. % 165.43% 134.62% 129.74% 148.26% 143.18% 135.45% 100.00%
PBT 897 750 934 1,585 1,461 1,399 542 8.75%
  YoY % 19.60% -19.70% -41.07% 8.49% 4.43% 158.12% -
  Horiz. % 165.50% 138.38% 172.32% 292.44% 269.56% 258.12% 100.00%
Tax -377 -302 -202 -476 -472 -362 -44 43.02%
  YoY % -24.83% -49.50% 57.56% -0.85% -30.39% -722.73% -
  Horiz. % 856.82% 686.36% 459.09% 1,081.82% 1,072.73% 822.73% 100.00%
NP 520 448 732 1,109 989 1,037 498 0.72%
  YoY % 16.07% -38.80% -33.99% 12.13% -4.63% 108.23% -
  Horiz. % 104.42% 89.96% 146.99% 222.69% 198.59% 208.23% 100.00%
NP to SH 520 448 732 1,109 989 1,037 498 0.72%
  YoY % 16.07% -38.80% -33.99% 12.13% -4.63% 108.23% -
  Horiz. % 104.42% 89.96% 146.99% 222.69% 198.59% 208.23% 100.00%
Tax Rate 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 8.12 % 31.51%
  YoY % 4.37% 86.18% -27.97% -7.06% 24.85% 218.72% -
  Horiz. % 517.61% 495.94% 266.38% 369.83% 397.91% 318.72% 100.00%
Total Cost 27,503 22,356 21,245 24,004 23,265 21,907 16,441 8.95%
  YoY % 23.02% 5.23% -11.49% 3.18% 6.20% 33.25% -
  Horiz. % 167.28% 135.98% 129.22% 146.00% 141.51% 133.25% 100.00%
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 - -
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% 0.00% -
  Horiz. % 123.44% 117.08% 117.93% 104.14% 101.02% 100.00% -
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 95,510 90,595 91,249 80,582 78,162 77,376 - -
  YoY % 5.42% -0.72% 13.24% 3.09% 1.02% 0.00% -
  Horiz. % 123.44% 117.08% 117.93% 104.14% 101.02% 100.00% -
NOSH 106,122 99,555 100,273 79,784 79,758 79,769 12,266 43.26%
  YoY % 6.60% -0.72% 25.68% 0.03% -0.01% 550.33% -
  Horiz. % 865.17% 811.64% 817.49% 650.45% 650.24% 650.33% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % 2.94 % -7.34%
  YoY % -5.10% -41.14% -24.66% 8.33% -9.73% 53.74% -
  Horiz. % 63.27% 66.67% 113.27% 150.34% 138.78% 153.74% 100.00%
ROE 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % 1.34 % - % -
  YoY % 10.20% -38.75% -42.03% 8.66% -5.22% 0.00% -
  Horiz. % 40.30% 36.57% 59.70% 102.99% 94.78% 100.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 26.41 22.91 21.92 31.48 30.41 28.76 138.10 -24.09%
  YoY % 15.28% 4.52% -30.37% 3.52% 5.74% -79.17% -
  Horiz. % 19.12% 16.59% 15.87% 22.80% 22.02% 20.83% 100.00%
EPS 0.49 0.45 0.73 1.39 1.24 1.30 4.06 -29.69%
  YoY % 8.89% -38.36% -47.48% 12.10% -4.62% -67.98% -
  Horiz. % 12.07% 11.08% 17.98% 34.24% 30.54% 32.02% 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 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700 - -
  YoY % -1.10% 0.00% -9.90% 3.06% 1.03% 0.00% -
  Horiz. % 92.78% 93.81% 93.81% 104.12% 101.03% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.41 2.78 2.68 3.06 2.96 2.80 2.06 8.76%
  YoY % 22.66% 3.73% -12.42% 3.38% 5.71% 35.92% -
  Horiz. % 165.53% 134.95% 130.10% 148.54% 143.69% 135.92% 100.00%
EPS 0.06 0.05 0.09 0.14 0.12 0.13 0.06 -
  YoY % 20.00% -44.44% -35.71% 16.67% -7.69% 116.67% -
  Horiz. % 100.00% 83.33% 150.00% 233.33% 200.00% 216.67% 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 0.1164 0.1104 0.1112 0.0982 0.0952 0.0943 - -
  YoY % 5.43% -0.72% 13.24% 3.15% 0.95% 0.00% -
  Horiz. % 123.44% 117.07% 117.92% 104.14% 100.95% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.7400 0.6550 0.6200 0.5300 0.4800 0.6700 0.0000 -
P/RPS 2.80 2.86 2.83 1.68 1.58 2.33 0.00 -
  YoY % -2.10% 1.06% 68.45% 6.33% -32.19% 0.00% -
  Horiz. % 120.17% 122.75% 121.46% 72.10% 67.81% 100.00% -
P/EPS 151.02 145.56 84.93 38.13 38.71 51.54 0.00 -
  YoY % 3.75% 71.39% 122.74% -1.50% -24.89% 0.00% -
  Horiz. % 293.02% 282.42% 164.78% 73.98% 75.11% 100.00% -
EY 0.66 0.69 1.18 2.62 2.58 1.94 0.00 -
  YoY % -4.35% -41.53% -54.96% 1.55% 32.99% 0.00% -
  Horiz. % 34.02% 35.57% 60.82% 135.05% 132.99% 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 0.82 0.72 0.68 0.52 0.49 0.69 0.00 -
  YoY % 13.89% 5.88% 30.77% 6.12% -28.99% 0.00% -
  Horiz. % 118.84% 104.35% 98.55% 75.36% 71.01% 100.00% -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 - -
Price 0.6900 0.7350 0.6000 0.5400 0.5900 0.6400 0.0000 -
P/RPS 2.61 3.21 2.74 1.72 1.94 2.23 0.00 -
  YoY % -18.69% 17.15% 59.30% -11.34% -13.00% 0.00% -
  Horiz. % 117.04% 143.95% 122.87% 77.13% 87.00% 100.00% -
P/EPS 140.82 163.33 82.19 38.85 47.58 49.23 0.00 -
  YoY % -13.78% 98.72% 111.56% -18.35% -3.35% 0.00% -
  Horiz. % 286.05% 331.77% 166.95% 78.92% 96.65% 100.00% -
EY 0.71 0.61 1.22 2.57 2.10 2.03 0.00 -
  YoY % 16.39% -50.00% -52.53% 22.38% 3.45% 0.00% -
  Horiz. % 34.98% 30.05% 60.10% 126.60% 103.45% 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 0.77 0.81 0.66 0.53 0.60 0.66 0.00 -
  YoY % -4.94% 22.73% 24.53% -11.67% -9.09% 0.00% -
  Horiz. % 116.67% 122.73% 100.00% 80.30% 90.91% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

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

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
6. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
7. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers