Highlights

[HEXTAR] YoY Quarter Result on 2011-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Mar-2011  [#2]
Profit Trend QoQ -     -22.14%    YoY -     53.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Revenue 22,981 24,834 25,275 23,687 20,931 22,173  -  0.72%
  YoY % -7.46% -1.74% 6.70% 13.17% -5.60% - -
  Horiz. % 103.64% 112.00% 113.99% 106.83% 94.40% 100.00% -
PBT 523 844 1,282 1,115 795 2,469  -  -26.67%
  YoY % -38.03% -34.17% 14.98% 40.25% -67.80% - -
  Horiz. % 21.18% 34.18% 51.92% 45.16% 32.20% 100.00% -
Tax -139 -231 -275 -345 -294 -747  -  -28.55%
  YoY % 39.83% 16.00% 20.29% -17.35% 60.64% - -
  Horiz. % 18.61% 30.92% 36.81% 46.18% 39.36% 100.00% -
NP 384 613 1,007 770 501 1,722  -  -25.91%
  YoY % -37.36% -39.13% 30.78% 53.69% -70.91% - -
  Horiz. % 22.30% 35.60% 58.48% 44.72% 29.09% 100.00% -
NP to SH 384 613 1,007 770 501 1,722  -  -25.91%
  YoY % -37.36% -39.13% 30.78% 53.69% -70.91% - -
  Horiz. % 22.30% 35.60% 58.48% 44.72% 29.09% 100.00% -
Tax Rate 26.58 % 27.37 % 21.45 % 30.94 % 36.98 % 30.26 %  -  % -2.56%
  YoY % -2.89% 27.60% -30.67% -16.33% 22.21% - -
  Horiz. % 87.84% 90.45% 70.89% 102.25% 122.21% 100.00% -
Total Cost 22,597 24,221 24,268 22,917 20,430 20,451  -  2.01%
  YoY % -6.70% -0.19% 5.90% 12.17% -0.10% - -
  Horiz. % 110.49% 118.43% 118.66% 112.06% 99.90% 100.00% -
Net Worth 91,957 91,447 81,519 79,406 77,933 -  -  -
  YoY % 0.56% 12.18% 2.66% 1.89% 0.00% - -
  Horiz. % 118.00% 117.34% 104.60% 101.89% 100.00% - -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Net Worth 91,957 91,447 81,519 79,406 77,933 -  -  -
  YoY % 0.56% 12.18% 2.66% 1.89% 0.00% - -
  Horiz. % 118.00% 117.34% 104.60% 101.89% 100.00% - -
NOSH 101,052 100,491 79,920 80,208 79,523 52,340  -  14.05%
  YoY % 0.56% 25.74% -0.36% 0.86% 51.94% - -
  Horiz. % 193.07% 192.00% 152.69% 153.24% 151.94% 100.00% -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
NP Margin 1.67 % 2.47 % 3.98 % 3.25 % 2.39 % 7.77 %  -  % -26.46%
  YoY % -32.39% -37.94% 22.46% 35.98% -69.24% - -
  Horiz. % 21.49% 31.79% 51.22% 41.83% 30.76% 100.00% -
ROE 0.42 % 0.67 % 1.24 % 0.97 % 0.64 % - %  -  % -
  YoY % -37.31% -45.97% 27.84% 51.56% 0.00% - -
  Horiz. % 65.62% 104.69% 193.75% 151.56% 100.00% - -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 22.74 24.71 31.63 29.53 26.32 42.36  -  -11.69%
  YoY % -7.97% -21.88% 7.11% 12.20% -37.87% - -
  Horiz. % 53.68% 58.33% 74.67% 69.71% 62.13% 100.00% -
EPS 0.38 0.61 1.26 0.96 0.63 3.29  -  -35.04%
  YoY % -37.70% -51.59% 31.25% 52.38% -80.85% - -
  Horiz. % 11.55% 18.54% 38.30% 29.18% 19.15% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 1.0200 0.9900 0.9800 -  -  -
  YoY % 0.00% -10.78% 3.03% 1.02% 0.00% - -
  Horiz. % 92.86% 92.86% 104.08% 101.02% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
RPS 2.80 3.03 3.08 2.89 2.55 2.70  -  0.73%
  YoY % -7.59% -1.62% 6.57% 13.33% -5.56% - -
  Horiz. % 103.70% 112.22% 114.07% 107.04% 94.44% 100.00% -
EPS 0.05 0.07 0.12 0.09 0.06 0.21  -  -24.94%
  YoY % -28.57% -41.67% 33.33% 50.00% -71.43% - -
  Horiz. % 23.81% 33.33% 57.14% 42.86% 28.57% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.1121 0.1114 0.0993 0.0968 0.0950 -  -  -
  YoY % 0.63% 12.19% 2.58% 1.89% 0.00% - -
  Horiz. % 118.00% 117.26% 104.53% 101.89% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -  -  -
Price 0.8550 0.6100 0.5400 0.4600 0.6900 0.0000  -  -
P/RPS 3.76 2.47 1.71 1.56 2.62 0.00  -  -
  YoY % 52.23% 44.44% 9.62% -40.46% 0.00% - -
  Horiz. % 143.51% 94.27% 65.27% 59.54% 100.00% - -
P/EPS 225.00 100.00 42.86 47.92 109.52 0.00  -  -
  YoY % 125.00% 133.32% -10.56% -56.25% 0.00% - -
  Horiz. % 205.44% 91.31% 39.13% 43.75% 100.00% - -
EY 0.44 1.00 2.33 2.09 0.91 0.00  -  -
  YoY % -56.00% -57.08% 11.48% 129.67% 0.00% - -
  Horiz. % 48.35% 109.89% 256.04% 229.67% 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 0.94 0.67 0.53 0.46 0.70 0.00  -  -
  YoY % 40.30% 26.42% 15.22% -34.29% 0.00% - -
  Horiz. % 134.29% 95.71% 75.71% 65.71% 100.00% - -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -  CAGR
Date 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 -  -  -
Price 0.8350 0.6200 0.5300 0.5850 0.4600 0.0000  -  -
P/RPS 3.67 2.51 1.68 1.98 1.75 0.00  -  -
  YoY % 46.22% 49.40% -15.15% 13.14% 0.00% - -
  Horiz. % 209.71% 143.43% 96.00% 113.14% 100.00% - -
P/EPS 219.74 101.64 42.06 60.94 73.02 0.00  -  -
  YoY % 116.19% 141.65% -30.98% -16.54% 0.00% - -
  Horiz. % 300.93% 139.19% 57.60% 83.46% 100.00% - -
EY 0.46 0.98 2.38 1.64 1.37 0.00  -  -
  YoY % -53.06% -58.82% 45.12% 19.71% 0.00% - -
  Horiz. % 33.58% 71.53% 173.72% 119.71% 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 0.92 0.68 0.52 0.59 0.47 0.00  -  -
  YoY % 35.29% 30.77% -11.86% 25.53% 0.00% - -
  Horiz. % 195.74% 144.68% 110.64% 125.53% 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.
 


 

280  316  579  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.035-0.005 
 ARMADA 0.335+0.02 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.09-0.005 
 NETX 0.010.00 
 KOMARK 0.35-0.01 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers