Highlights

[HEXTAR] YoY TTM Result on 2010-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2011
Quarter 31-Dec-2010  [#1]
Profit Trend QoQ -     -1.41%    YoY -     -49.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Revenue 97,205 98,901 102,150 90,970 94,586  -   -  0.68%
  YoY % -1.71% -3.18% 12.29% -3.82% - - -
  Horiz. % 102.77% 104.56% 108.00% 96.18% 100.00% - -
PBT 4,597 4,767 5,933 4,843 8,387  -   -  -13.95%
  YoY % -3.57% -19.65% 22.51% -42.26% - - -
  Horiz. % 54.81% 56.84% 70.74% 57.74% 100.00% - -
Tax -1,368 -755 -1,455 -1,476 -1,775  -   -  -6.30%
  YoY % -81.19% 48.11% 1.42% 16.85% - - -
  Horiz. % 77.07% 42.54% 81.97% 83.15% 100.00% - -
NP 3,229 4,012 4,478 3,367 6,612  -   -  -16.39%
  YoY % -19.52% -10.41% 33.00% -49.08% - - -
  Horiz. % 48.84% 60.68% 67.73% 50.92% 100.00% - -
NP to SH 3,229 4,012 4,478 3,367 6,612  -   -  -16.39%
  YoY % -19.52% -10.41% 33.00% -49.08% - - -
  Horiz. % 48.84% 60.68% 67.73% 50.92% 100.00% - -
Tax Rate 29.76 % 15.84 % 24.52 % 30.48 % 21.16 %  -  %  -  % 8.89%
  YoY % 87.88% -35.40% -19.55% 44.05% - - -
  Horiz. % 140.64% 74.86% 115.88% 144.05% 100.00% - -
Total Cost 93,976 94,889 97,672 87,603 87,974  -   -  1.66%
  YoY % -0.96% -2.85% 11.49% -0.42% - - -
  Horiz. % 106.82% 107.86% 111.02% 99.58% 100.00% - -
Net Worth 90,595 91,249 80,582 78,162 77,376  -   -  4.02%
  YoY % -0.72% 13.24% 3.09% 1.02% - - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Div 0 0 0 0 0  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Net Worth 90,595 91,249 80,582 78,162 77,376  -   -  4.02%
  YoY % -0.72% 13.24% 3.09% 1.02% - - -
  Horiz. % 117.08% 117.93% 104.14% 101.02% 100.00% - -
NOSH 99,555 100,273 79,784 79,758 79,769  -   -  5.69%
  YoY % -0.72% 25.68% 0.03% -0.01% - - -
  Horiz. % 124.80% 125.71% 100.02% 99.99% 100.00% - -
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
NP Margin 3.32 % 4.06 % 4.38 % 3.70 % 6.99 %  -  %  -  % -16.97%
  YoY % -18.23% -7.31% 18.38% -47.07% - - -
  Horiz. % 47.50% 58.08% 62.66% 52.93% 100.00% - -
ROE 3.56 % 4.40 % 5.56 % 4.31 % 8.55 %  -  %  -  % -19.66%
  YoY % -19.09% -20.86% 29.00% -49.59% - - -
  Horiz. % 41.64% 51.46% 65.03% 50.41% 100.00% - -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 97.64 98.63 128.03 114.06 118.57  -   -  -4.74%
  YoY % -1.00% -22.96% 12.25% -3.80% - - -
  Horiz. % 82.35% 83.18% 107.98% 96.20% 100.00% - -
EPS 3.24 4.00 5.61 4.22 8.29  -   -  -20.92%
  YoY % -19.00% -28.70% 32.94% -49.10% - - -
  Horiz. % 39.08% 48.25% 67.67% 50.90% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.9100 0.9100 1.0100 0.9800 0.9700  -   -  -1.58%
  YoY % 0.00% -9.90% 3.06% 1.03% - - -
  Horiz. % 93.81% 93.81% 104.12% 101.03% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
RPS 11.84 12.05 12.45 11.08 11.53  -   -  0.67%
  YoY % -1.74% -3.21% 12.36% -3.90% - - -
  Horiz. % 102.69% 104.51% 107.98% 96.10% 100.00% - -
EPS 0.39 0.49 0.55 0.41 0.81  -   -  -16.69%
  YoY % -20.41% -10.91% 34.15% -49.38% - - -
  Horiz. % 48.15% 60.49% 67.90% 50.62% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.1104 0.1112 0.0982 0.0952 0.0943  -   -  4.02%
  YoY % -0.72% 13.24% 3.15% 0.95% - - -
  Horiz. % 117.07% 117.92% 104.14% 100.95% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09  -   -  -
Price 0.6550 0.6200 0.5300 0.4800 0.6700  -   -  -
P/RPS 0.67 0.63 0.41 0.42 0.57  -   -  4.12%
  YoY % 6.35% 53.66% -2.38% -26.32% - - -
  Horiz. % 117.54% 110.53% 71.93% 73.68% 100.00% - -
P/EPS 20.19 15.50 9.44 11.37 8.08  -   -  25.71%
  YoY % 30.26% 64.19% -16.97% 40.72% - - -
  Horiz. % 249.88% 191.83% 116.83% 140.72% 100.00% - -
EY 4.95 6.45 10.59 8.79 12.37  -   -  -20.45%
  YoY % -23.26% -39.09% 20.48% -28.94% - - -
  Horiz. % 40.02% 52.14% 85.61% 71.06% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.72 0.68 0.52 0.49 0.69  -   -  1.07%
  YoY % 5.88% 30.77% 6.12% -28.99% - - -
  Horiz. % 104.35% 98.55% 75.36% 71.01% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09  -   -  CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 -  -   -  -
Price 0.7350 0.6000 0.5400 0.5900 0.0000  -   -  -
P/RPS 0.75 0.61 0.42 0.52 0.00  -   -  -
  YoY % 22.95% 45.24% -19.23% 0.00% - - -
  Horiz. % 144.23% 117.31% 80.77% 100.00% - - -
P/EPS 22.66 15.00 9.62 13.98 0.00  -   -  -
  YoY % 51.07% 55.93% -31.19% 0.00% - - -
  Horiz. % 162.09% 107.30% 68.81% 100.00% - - -
EY 4.41 6.67 10.39 7.16 0.00  -   -  -
  YoY % -33.88% -35.80% 45.11% 0.00% - - -
  Horiz. % 61.59% 93.16% 145.11% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.66 0.53 0.60 0.00  -   -  -
  YoY % 22.73% 24.53% -11.67% 0.00% - - -
  Horiz. % 135.00% 110.00% 88.33% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers