Highlights

[HEXTAR] YoY TTM Result on 2011-06-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Jun-2011  [#3]
Profit Trend QoQ -     16.75%    YoY -     5.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Revenue 94,538 95,532 103,689 99,334 89,118 89,748  -  0.99%
  YoY % -1.04% -7.87% 4.38% 11.46% -0.70% - -
  Horiz. % 105.34% 106.44% 115.53% 110.68% 99.30% 100.00% -
PBT 3,080 4,347 5,150 5,916 5,250 8,350  -  -17.29%
  YoY % -29.15% -15.59% -12.95% 12.69% -37.13% - -
  Horiz. % 36.89% 52.06% 61.68% 70.85% 62.87% 100.00% -
Tax -961 -973 -988 -1,671 -1,228 -1,681  -  -10.09%
  YoY % 1.23% 1.52% 40.87% -36.07% 26.95% - -
  Horiz. % 57.17% 57.88% 58.77% 99.41% 73.05% 100.00% -
NP 2,119 3,374 4,162 4,245 4,022 6,669  -  -19.60%
  YoY % -37.20% -18.93% -1.96% 5.54% -39.69% - -
  Horiz. % 31.77% 50.59% 62.41% 63.65% 60.31% 100.00% -
NP to SH 2,119 3,374 4,162 4,245 4,022 6,669  -  -19.60%
  YoY % -37.20% -18.93% -1.96% 5.54% -39.69% - -
  Horiz. % 31.77% 50.59% 62.41% 63.65% 60.31% 100.00% -
Tax Rate 31.20 % 22.38 % 19.18 % 28.25 % 23.39 % 20.13 %  -  % 8.70%
  YoY % 39.41% 16.68% -32.11% 20.78% 16.19% - -
  Horiz. % 154.99% 111.18% 95.28% 140.34% 116.19% 100.00% -
Total Cost 92,419 92,158 99,527 95,089 85,096 83,079  -  2.05%
  YoY % 0.28% -7.40% 4.67% 11.74% 2.43% - -
  Horiz. % 111.24% 110.93% 119.80% 114.46% 102.43% 100.00% -
Net Worth 89,999 89,167 89,737 78,526 76,923 69,326  -  5.09%
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% - -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 100.00% -
Dividend
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Div 0 0 0 0 0 736  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 11.05 %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Net Worth 89,999 89,167 89,737 78,526 76,923 69,326  -  5.09%
  YoY % 0.93% -0.63% 14.28% 2.08% 10.96% - -
  Horiz. % 129.82% 128.62% 129.44% 113.27% 110.96% 100.00% -
NOSH 99,999 100,188 80,122 80,129 80,128 70,026  -  7.02%
  YoY % -0.19% 25.04% -0.01% 0.00% 14.43% - -
  Horiz. % 142.80% 143.07% 114.42% 114.43% 114.43% 100.00% -
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
NP Margin 2.24 % 3.53 % 4.01 % 4.27 % 4.51 % 7.43 %  -  % -20.40%
  YoY % -36.54% -11.97% -6.09% -5.32% -39.30% - -
  Horiz. % 30.15% 47.51% 53.97% 57.47% 60.70% 100.00% -
ROE 2.35 % 3.78 % 4.64 % 5.41 % 5.23 % 9.62 %  -  % -23.53%
  YoY % -37.83% -18.53% -14.23% 3.44% -45.63% - -
  Horiz. % 24.43% 39.29% 48.23% 56.24% 54.37% 100.00% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 94.54 95.35 129.41 123.97 111.22 128.16  -  -5.63%
  YoY % -0.85% -26.32% 4.39% 11.46% -13.22% - -
  Horiz. % 73.77% 74.40% 100.98% 96.73% 86.78% 100.00% -
EPS 2.12 3.37 5.19 5.30 5.02 9.52  -  -24.86%
  YoY % -37.09% -35.07% -2.08% 5.58% -47.27% - -
  Horiz. % 22.27% 35.40% 54.52% 55.67% 52.73% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 1.05  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9000 0.8900 1.1200 0.9800 0.9600 0.9900  -  -1.80%
  YoY % 1.12% -20.54% 14.29% 2.08% -3.03% - -
  Horiz. % 90.91% 89.90% 113.13% 98.99% 96.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
RPS 11.52 11.64 12.63 12.10 10.86 10.94  -  0.99%
  YoY % -1.03% -7.84% 4.38% 11.42% -0.73% - -
  Horiz. % 105.30% 106.40% 115.45% 110.60% 99.27% 100.00% -
EPS 0.26 0.41 0.51 0.52 0.49 0.81  -  -19.45%
  YoY % -36.59% -19.61% -1.92% 6.12% -39.51% - -
  Horiz. % 32.10% 50.62% 62.96% 64.20% 60.49% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.09  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1097 0.1087 0.1093 0.0957 0.0937 0.0845  -  5.09%
  YoY % 0.92% -0.55% 14.21% 2.13% 10.89% - -
  Horiz. % 129.82% 128.64% 129.35% 113.25% 110.89% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -  -  -
Price 0.7950 0.6250 0.5200 0.4700 0.4600 0.0000  -  -
P/RPS 0.84 0.66 0.40 0.38 0.41 0.00  -  -
  YoY % 27.27% 65.00% 5.26% -7.32% 0.00% - -
  Horiz. % 204.88% 160.98% 97.56% 92.68% 100.00% - -
P/EPS 37.52 18.56 10.01 8.87 9.16 0.00  -  -
  YoY % 102.16% 85.41% 12.85% -3.17% 0.00% - -
  Horiz. % 409.61% 202.62% 109.28% 96.83% 100.00% - -
EY 2.67 5.39 9.99 11.27 10.91 0.00  -  -
  YoY % -50.46% -46.05% -11.36% 3.30% 0.00% - -
  Horiz. % 24.47% 49.40% 91.57% 103.30% 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 0.88 0.70 0.46 0.48 0.48 0.00  -  -
  YoY % 25.71% 52.17% -4.17% 0.00% 0.00% - -
  Horiz. % 183.33% 145.83% 95.83% 100.00% 100.00% - -
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09  -  CAGR
Date 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 -  -  -
Price 0.7500 0.6150 0.6400 0.4500 0.6000 0.0000  -  -
P/RPS 0.79 0.64 0.49 0.36 0.54 0.00  -  -
  YoY % 23.44% 30.61% 36.11% -33.33% 0.00% - -
  Horiz. % 146.30% 118.52% 90.74% 66.67% 100.00% - -
P/EPS 35.39 18.26 12.32 8.49 11.95 0.00  -  -
  YoY % 93.81% 48.21% 45.11% -28.95% 0.00% - -
  Horiz. % 296.15% 152.80% 103.10% 71.05% 100.00% - -
EY 2.83 5.48 8.12 11.77 8.37 0.00  -  -
  YoY % -48.36% -32.51% -31.01% 40.62% 0.00% - -
  Horiz. % 33.81% 65.47% 97.01% 140.62% 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 0.83 0.69 0.57 0.46 0.63 0.00  -  -
  YoY % 20.29% 21.05% 23.91% -26.98% 0.00% - -
  Horiz. % 131.75% 109.52% 90.48% 73.02% 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.
 


 

525  83  444  1240 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.17+0.015 
 HSI-C7V 0.275+0.02 
 HSI-H8W 0.135-0.025 
 JAG 0.045+0.005 
 TIGER 0.0550.00 
 MYEG 1.25+0.03 
 SAPNRG 0.225-0.005 
 PWRWELL 0.37+0.015 
 ICON-WA 0.055+0.005 
 KNM 0.265+0.015 
Partners & Brokers