Highlights

[HEXTAR] YoY Quarter Result on 2013-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Mar-2013  [#2]
Profit Trend QoQ -     -16.26%    YoY -     -39.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 23,491 25,566 22,981 24,834 25,275 23,687 20,931 2.22%
  YoY % -8.12% 11.25% -7.46% -1.74% 6.70% 13.17% -
  Horiz. % 112.23% 122.14% 109.79% 118.65% 120.75% 113.17% 100.00%
PBT 824 1,271 523 844 1,282 1,115 795 0.68%
  YoY % -35.17% 143.02% -38.03% -34.17% 14.98% 40.25% -
  Horiz. % 103.65% 159.87% 65.79% 106.16% 161.26% 140.25% 100.00%
Tax -249 -344 -139 -231 -275 -345 -294 -3.11%
  YoY % 27.62% -147.48% 39.83% 16.00% 20.29% -17.35% -
  Horiz. % 84.69% 117.01% 47.28% 78.57% 93.54% 117.35% 100.00%
NP 575 927 384 613 1,007 770 501 2.66%
  YoY % -37.97% 141.41% -37.36% -39.13% 30.78% 53.69% -
  Horiz. % 114.77% 185.03% 76.65% 122.36% 201.00% 153.69% 100.00%
NP to SH 575 927 384 613 1,007 770 501 2.66%
  YoY % -37.97% 141.41% -37.36% -39.13% 30.78% 53.69% -
  Horiz. % 114.77% 185.03% 76.65% 122.36% 201.00% 153.69% 100.00%
Tax Rate 30.22 % 27.07 % 26.58 % 27.37 % 21.45 % 30.94 % 36.98 % -3.77%
  YoY % 11.64% 1.84% -2.89% 27.60% -30.67% -16.33% -
  Horiz. % 81.72% 73.20% 71.88% 74.01% 58.00% 83.67% 100.00%
Total Cost 22,916 24,639 22,597 24,221 24,268 22,917 20,430 2.21%
  YoY % -6.99% 9.04% -6.70% -0.19% 5.90% 12.17% -
  Horiz. % 112.17% 120.60% 110.61% 118.56% 118.79% 112.17% 100.00%
Net Worth 97,962 89,709 91,957 91,447 81,519 79,406 77,933 4.45%
  YoY % 9.20% -2.44% 0.56% 12.18% 2.66% 1.89% -
  Horiz. % 125.70% 115.11% 118.00% 117.34% 104.60% 101.89% 100.00%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 97,962 89,709 91,957 91,447 81,519 79,406 77,933 4.45%
  YoY % 9.20% -2.44% 0.56% 12.18% 2.66% 1.89% -
  Horiz. % 125.70% 115.11% 118.00% 117.34% 104.60% 101.89% 100.00%
NOSH 106,481 99,677 101,052 100,491 79,920 80,208 79,523 5.72%
  YoY % 6.83% -1.36% 0.56% 25.74% -0.36% 0.86% -
  Horiz. % 133.90% 125.34% 127.07% 126.37% 100.50% 100.86% 100.00%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.45 % 3.63 % 1.67 % 2.47 % 3.98 % 3.25 % 2.39 % 0.47%
  YoY % -32.51% 117.37% -32.39% -37.94% 22.46% 35.98% -
  Horiz. % 102.51% 151.88% 69.87% 103.35% 166.53% 135.98% 100.00%
ROE 0.59 % 1.03 % 0.42 % 0.67 % 1.24 % 0.97 % 0.64 % -1.54%
  YoY % -42.72% 145.24% -37.31% -45.97% 27.84% 51.56% -
  Horiz. % 92.19% 160.94% 65.62% 104.69% 193.75% 151.56% 100.00%
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.06 25.65 22.74 24.71 31.63 29.53 26.32 -3.31%
  YoY % -14.00% 12.80% -7.97% -21.88% 7.11% 12.20% -
  Horiz. % 83.81% 97.45% 86.40% 93.88% 120.17% 112.20% 100.00%
EPS 0.54 0.93 0.38 0.61 1.26 0.96 0.63 -2.89%
  YoY % -41.94% 144.74% -37.70% -51.59% 31.25% 52.38% -
  Horiz. % 85.71% 147.62% 60.32% 96.83% 200.00% 152.38% 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 0.9200 0.9000 0.9100 0.9100 1.0200 0.9900 0.9800 -1.20%
  YoY % 2.22% -1.10% 0.00% -10.78% 3.03% 1.02% -
  Horiz. % 93.88% 91.84% 92.86% 92.86% 104.08% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.86 3.12 2.80 3.03 3.08 2.89 2.55 2.21%
  YoY % -8.33% 11.43% -7.59% -1.62% 6.57% 13.33% -
  Horiz. % 112.16% 122.35% 109.80% 118.82% 120.78% 113.33% 100.00%
EPS 0.07 0.11 0.05 0.07 0.12 0.09 0.06 2.98%
  YoY % -36.36% 120.00% -28.57% -41.67% 33.33% 50.00% -
  Horiz. % 116.67% 183.33% 83.33% 116.67% 200.00% 150.00% 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 0.1194 0.1093 0.1121 0.1114 0.0993 0.0968 0.0950 4.45%
  YoY % 9.24% -2.50% 0.63% 12.19% 2.58% 1.89% -
  Horiz. % 125.68% 115.05% 118.00% 117.26% 104.53% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5500 0.9100 0.8550 0.6100 0.5400 0.4600 0.6900 -
P/RPS 2.49 3.55 3.76 2.47 1.71 1.56 2.62 -0.96%
  YoY % -29.86% -5.59% 52.23% 44.44% 9.62% -40.46% -
  Horiz. % 95.04% 135.50% 143.51% 94.27% 65.27% 59.54% 100.00%
P/EPS 101.85 97.85 225.00 100.00 42.86 47.92 109.52 -1.37%
  YoY % 4.09% -56.51% 125.00% 133.32% -10.56% -56.25% -
  Horiz. % 93.00% 89.34% 205.44% 91.31% 39.13% 43.75% 100.00%
EY 0.98 1.02 0.44 1.00 2.33 2.09 0.91 1.42%
  YoY % -3.92% 131.82% -56.00% -57.08% 11.48% 129.67% -
  Horiz. % 107.69% 112.09% 48.35% 109.89% 256.04% 229.67% 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 0.60 1.01 0.94 0.67 0.53 0.46 0.70 -2.89%
  YoY % -40.59% 7.45% 40.30% 26.42% 15.22% -34.29% -
  Horiz. % 85.71% 144.29% 134.29% 95.71% 75.71% 65.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/08/15 28/08/14 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.3800 0.8050 0.8350 0.6200 0.5300 0.5850 0.4600 -
P/RPS 1.72 3.14 3.67 2.51 1.68 1.98 1.75 -0.33%
  YoY % -45.22% -14.44% 46.22% 49.40% -15.15% 13.14% -
  Horiz. % 98.29% 179.43% 209.71% 143.43% 96.00% 113.14% 100.00%
P/EPS 70.37 86.56 219.74 101.64 42.06 60.94 73.02 -0.70%
  YoY % -18.70% -60.61% 116.19% 141.65% -30.98% -16.54% -
  Horiz. % 96.37% 118.54% 300.93% 139.19% 57.60% 83.46% 100.00%
EY 1.42 1.16 0.46 0.98 2.38 1.64 1.37 0.68%
  YoY % 22.41% 152.17% -53.06% -58.82% 45.12% 19.71% -
  Horiz. % 103.65% 84.67% 33.58% 71.53% 173.72% 119.71% 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 0.41 0.89 0.92 0.68 0.52 0.59 0.47 -2.57%
  YoY % -53.93% -3.26% 35.29% 30.77% -11.86% 25.53% -
  Horiz. % 87.23% 189.36% 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.
 


 

222  216  577  1318 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.35+0.005 
 VSOLAR 0.09+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC-PA 0.0350.00 
 MNC 0.11-0.005 
 ECOWLD 0.67+0.025 
 HSI-H8B 0.355-0.005 
 KNM 0.4150.00 
 OPCOM 0.745+0.045 
Partners & Brokers