Highlights

[HEXTAR] YoY Quarter Result on 2012-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -24.85%    YoY -     -33.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,244 28,023 22,804 21,977 25,113 24,254 22,944 6.06%
  YoY % 11.49% 22.89% 3.76% -12.49% 3.54% 5.71% -
  Horiz. % 136.18% 122.14% 99.39% 95.79% 109.45% 105.71% 100.00%
PBT 1,179 897 750 934 1,585 1,461 1,399 -3.21%
  YoY % 31.44% 19.60% -19.70% -41.07% 8.49% 4.43% -
  Horiz. % 84.27% 64.12% 53.61% 66.76% 113.30% 104.43% 100.00%
Tax -407 -377 -302 -202 -476 -472 -362 2.26%
  YoY % -7.96% -24.83% -49.50% 57.56% -0.85% -30.39% -
  Horiz. % 112.43% 104.14% 83.43% 55.80% 131.49% 130.39% 100.00%
NP 772 520 448 732 1,109 989 1,037 -5.47%
  YoY % 48.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 74.45% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
NP to SH 772 520 448 732 1,109 989 1,037 -5.47%
  YoY % 48.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 74.45% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
Tax Rate 34.52 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 5.64%
  YoY % -17.87% 4.37% 86.18% -27.97% -7.06% 24.85% -
  Horiz. % 133.38% 162.40% 155.60% 83.58% 116.04% 124.85% 100.00%
Total Cost 30,472 27,503 22,356 21,245 24,004 23,265 21,907 6.49%
  YoY % 10.80% 23.02% 5.23% -11.49% 3.18% 6.20% -
  Horiz. % 139.10% 125.54% 102.05% 96.98% 109.57% 106.20% 100.00%
Net Worth 96,235 95,510 90,595 91,249 80,582 78,162 77,376 4.24%
  YoY % 0.76% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.37% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
Dividend
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 96,235 95,510 90,595 91,249 80,582 78,162 77,376 4.24%
  YoY % 0.76% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.37% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
NOSH 105,753 106,122 99,555 100,273 79,784 79,758 79,769 5.52%
  YoY % -0.35% 6.60% -0.72% 25.68% 0.03% -0.01% -
  Horiz. % 132.57% 133.04% 124.80% 125.71% 100.02% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.47 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % -10.87%
  YoY % 32.80% -5.10% -41.14% -24.66% 8.33% -9.73% -
  Horiz. % 54.65% 41.15% 43.36% 73.67% 97.79% 90.27% 100.00%
ROE 0.80 % 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % 1.34 % -9.36%
  YoY % 48.15% 10.20% -38.75% -42.03% 8.66% -5.22% -
  Horiz. % 59.70% 40.30% 36.57% 59.70% 102.99% 94.78% 100.00%
Per Share
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.54 26.41 22.91 21.92 31.48 30.41 28.76 0.51%
  YoY % 11.85% 15.28% 4.52% -30.37% 3.52% 5.74% -
  Horiz. % 102.71% 91.83% 79.66% 76.22% 109.46% 105.74% 100.00%
EPS 0.73 0.49 0.45 0.73 1.39 1.24 1.30 -10.41%
  YoY % 48.98% 8.89% -38.36% -47.48% 12.10% -4.62% -
  Horiz. % 56.15% 37.69% 34.62% 56.15% 106.92% 95.38% 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 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700 -1.21%
  YoY % 1.11% -1.10% 0.00% -9.90% 3.06% 1.03% -
  Horiz. % 93.81% 92.78% 93.81% 93.81% 104.12% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.81 3.41 2.78 2.68 3.06 2.96 2.80 6.04%
  YoY % 11.73% 22.66% 3.73% -12.42% 3.38% 5.71% -
  Horiz. % 136.07% 121.79% 99.29% 95.71% 109.29% 105.71% 100.00%
EPS 0.09 0.06 0.05 0.09 0.14 0.12 0.13 -6.77%
  YoY % 50.00% 20.00% -44.44% -35.71% 16.67% -7.69% -
  Horiz. % 69.23% 46.15% 38.46% 69.23% 107.69% 92.31% 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 0.1173 0.1164 0.1104 0.1112 0.0982 0.0952 0.0943 4.25%
  YoY % 0.77% 5.43% -0.72% 13.24% 3.15% 0.95% -
  Horiz. % 124.39% 123.44% 117.07% 117.92% 104.14% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 0.6700 -
P/RPS 2.20 2.80 2.86 2.83 1.68 1.58 2.33 -1.09%
  YoY % -21.43% -2.10% 1.06% 68.45% 6.33% -32.19% -
  Horiz. % 94.42% 120.17% 122.75% 121.46% 72.10% 67.81% 100.00%
P/EPS 89.04 151.02 145.56 84.93 38.13 38.71 51.54 10.98%
  YoY % -41.04% 3.75% 71.39% 122.74% -1.50% -24.89% -
  Horiz. % 172.76% 293.02% 282.42% 164.78% 73.98% 75.11% 100.00%
EY 1.12 0.66 0.69 1.18 2.62 2.58 1.94 -9.94%
  YoY % 69.70% -4.35% -41.53% -54.96% 1.55% 32.99% -
  Horiz. % 57.73% 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 0.71 0.82 0.72 0.68 0.52 0.49 0.69 0.55%
  YoY % -13.41% 13.89% 5.88% 30.77% 6.12% -28.99% -
  Horiz. % 102.90% 118.84% 104.35% 98.55% 75.36% 71.01% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -
Price 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 0.6400 -
P/RPS 1.91 2.61 3.21 2.74 1.72 1.94 2.23 -2.91%
  YoY % -26.82% -18.69% 17.15% 59.30% -11.34% -13.00% -
  Horiz. % 85.65% 117.04% 143.95% 122.87% 77.13% 87.00% 100.00%
P/EPS 77.40 140.82 163.33 82.19 38.85 47.58 49.23 9.00%
  YoY % -45.04% -13.78% 98.72% 111.56% -18.35% -3.35% -
  Horiz. % 157.22% 286.05% 331.77% 166.95% 78.92% 96.65% 100.00%
EY 1.29 0.71 0.61 1.22 2.57 2.10 2.03 -8.27%
  YoY % 81.69% 16.39% -50.00% -52.53% 22.38% 3.45% -
  Horiz. % 63.55% 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 0.62 0.77 0.81 0.66 0.53 0.60 0.66 -1.18%
  YoY % -19.48% -4.94% 22.73% 24.53% -11.67% -9.09% -
  Horiz. % 93.94% 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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. MQ Research: Impact of Saudi Oil Attacks on Malaysian O&G KL Trader Investment Research Articles
Partners & Brokers