Highlights

[HEXTAR] YoY TTM Result on 2011-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 30-Sep-2011  [#4]
Profit Trend QoQ -     2.66%    YoY -     27.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Revenue 97,823 96,378 102,037 101,291 89,660 88,581  -  1.60%
  YoY % 1.50% -5.55% 0.74% 12.97% 1.22% - -
  Horiz. % 110.43% 108.80% 115.19% 114.35% 101.22% 100.00% -
PBT -888 4,781 5,418 5,809 4,781 7,530  -  -
  YoY % -118.57% -11.76% -6.73% 21.50% -36.51% - -
  Horiz. % -11.79% 63.49% 71.95% 77.14% 63.49% 100.00% -
Tax -726 -1,268 -1,029 -1,451 -1,366 -1,457  -  -10.54%
  YoY % 42.74% -23.23% 29.08% -6.22% 6.25% - -
  Horiz. % 49.83% 87.03% 70.62% 99.59% 93.75% 100.00% -
NP -1,614 3,513 4,389 4,358 3,415 6,073  -  -
  YoY % -145.94% -19.96% 0.71% 27.61% -43.77% - -
  Horiz. % -26.58% 57.85% 72.27% 71.76% 56.23% 100.00% -
NP to SH -1,614 3,513 4,389 4,358 3,415 6,073  -  -
  YoY % -145.94% -19.96% 0.71% 27.61% -43.77% - -
  Horiz. % -26.58% 57.85% 72.27% 71.76% 56.23% 100.00% -
Tax Rate - % 26.52 % 18.99 % 24.98 % 28.57 % 19.35 %  -  % -
  YoY % 0.00% 39.65% -23.98% -12.57% 47.65% - -
  Horiz. % 0.00% 137.05% 98.14% 129.10% 147.65% 100.00% -
Total Cost 99,437 92,865 97,648 96,933 86,245 82,508  -  3.03%
  YoY % 7.08% -4.90% 0.74% 12.39% 4.53% - -
  Horiz. % 120.52% 112.55% 118.35% 117.48% 104.53% 100.00% -
Net Worth 127,208 90,666 73,049 79,315 77,206 76,676  -  8.43%
  YoY % 40.30% 24.12% -7.90% 2.73% 0.69% - -
  Horiz. % 165.90% 118.25% 95.27% 103.44% 100.69% 100.00% -
Dividend
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Div 0 0 0 0 0 0  -  -
  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
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Net Worth 127,208 90,666 73,049 79,315 77,206 76,676  -  8.43%
  YoY % 40.30% 24.12% -7.90% 2.73% 0.69% - -
  Horiz. % 165.90% 118.25% 95.27% 103.44% 100.69% 100.00% -
NOSH 106,006 99,633 81,166 80,116 79,594 79,870  -  4.63%
  YoY % 6.40% 22.75% 1.31% 0.66% -0.35% - -
  Horiz. % 132.72% 124.74% 101.62% 100.31% 99.65% 100.00% -
Ratio Analysis
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
NP Margin -1.65 % 3.65 % 4.30 % 4.30 % 3.81 % 6.86 %  -  % -
  YoY % -145.21% -15.12% 0.00% 12.86% -44.46% - -
  Horiz. % -24.05% 53.21% 62.68% 62.68% 55.54% 100.00% -
ROE -1.27 % 3.87 % 6.01 % 5.49 % 4.42 % 7.92 %  -  % -
  YoY % -132.82% -35.61% 9.47% 24.21% -44.19% - -
  Horiz. % -16.04% 48.86% 75.88% 69.32% 55.81% 100.00% -
Per Share
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 92.28 96.73 125.71 126.43 112.65 110.91  -  -2.90%
  YoY % -4.60% -23.05% -0.57% 12.23% 1.57% - -
  Horiz. % 83.20% 87.21% 113.34% 113.99% 101.57% 100.00% -
EPS -1.52 3.53 5.41 5.44 4.29 7.60  -  -
  YoY % -143.06% -34.75% -0.55% 26.81% -43.55% - -
  Horiz. % -20.00% 46.45% 71.18% 71.58% 56.45% 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 1.2000 0.9100 0.9000 0.9900 0.9700 0.9600  -  3.63%
  YoY % 31.87% 1.11% -9.09% 2.06% 1.04% - -
  Horiz. % 125.00% 94.79% 93.75% 103.12% 101.04% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
RPS 11.92 11.74 12.43 12.34 10.93 10.79  -  1.61%
  YoY % 1.53% -5.55% 0.73% 12.90% 1.30% - -
  Horiz. % 110.47% 108.80% 115.20% 114.37% 101.30% 100.00% -
EPS -0.20 0.43 0.53 0.53 0.42 0.74  -  -
  YoY % -146.51% -18.87% 0.00% 26.19% -43.24% - -
  Horiz. % -27.03% 58.11% 71.62% 71.62% 56.76% 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 0.1550 0.1105 0.0890 0.0966 0.0941 0.0934  -  8.44%
  YoY % 40.27% 24.16% -7.87% 2.66% 0.75% - -
  Horiz. % 165.95% 118.31% 95.29% 103.43% 100.75% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09  -  -
Price 0.7000 0.6300 0.6200 0.4400 0.4600 0.7800  -  -
P/RPS 0.76 0.65 0.49 0.35 0.41 0.70  -  1.32%
  YoY % 16.92% 32.65% 40.00% -14.63% -41.43% - -
  Horiz. % 108.57% 92.86% 70.00% 50.00% 58.57% 100.00% -
P/EPS -45.98 17.87 11.47 8.09 10.72 10.26  -  -
  YoY % -357.30% 55.80% 41.78% -24.53% 4.48% - -
  Horiz. % -448.15% 174.17% 111.79% 78.85% 104.48% 100.00% -
EY -2.18 5.60 8.72 12.36 9.33 9.75  -  -
  YoY % -138.93% -35.78% -29.45% 32.48% -4.31% - -
  Horiz. % -22.36% 57.44% 89.44% 126.77% 95.69% 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 0.58 0.69 0.69 0.44 0.47 0.81  -  -5.20%
  YoY % -15.94% 0.00% 56.82% -6.38% -41.98% - -
  Horiz. % 71.60% 85.19% 85.19% 54.32% 58.02% 100.00% -
Price Multiplier on Announcement Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09  -  CAGR
Date 29/02/16 29/11/13 29/11/12 29/11/11 29/11/10 -  -  -
Price 0.5800 0.6250 0.6000 0.4900 0.4800 0.0000  -  -
P/RPS 0.63 0.65 0.48 0.39 0.43 0.00  -  -
  YoY % -3.08% 35.42% 23.08% -9.30% 0.00% - -
  Horiz. % 146.51% 151.16% 111.63% 90.70% 100.00% - -
P/EPS -38.09 17.73 11.10 9.01 11.19 0.00  -  -
  YoY % -314.83% 59.73% 23.20% -19.48% 0.00% - -
  Horiz. % -340.39% 158.45% 99.20% 80.52% 100.00% - -
EY -2.63 5.64 9.01 11.10 8.94 0.00  -  -
  YoY % -146.63% -37.40% -18.83% 24.16% 0.00% - -
  Horiz. % -29.42% 63.09% 100.78% 124.16% 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 0.48 0.69 0.67 0.49 0.49 0.00  -  -
  YoY % -30.43% 2.99% 36.73% 0.00% 0.00% - -
  Horiz. % 97.96% 140.82% 136.73% 100.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers