Highlights

[HEXTAR] YoY TTM Result on 2010-03-31 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2010
Quarter 31-Mar-2010  [#2]
Profit Trend QoQ -     -18.47%    YoY -     -14.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Revenue 98,460 103,738 93,727 93,343 91,671  -   -  1.80%
  YoY % -5.09% 10.68% 0.41% 1.82% - - -
  Horiz. % 107.41% 113.16% 102.24% 101.82% 100.00% - -
PBT 4,329 6,100 5,163 6,713 7,909  -   -  -13.98%
  YoY % -29.03% 18.15% -23.09% -15.12% - - -
  Horiz. % 54.74% 77.13% 65.28% 84.88% 100.00% - -
Tax -711 -1,385 -1,527 -1,322 -1,583  -   -  -18.12%
  YoY % 48.66% 9.30% -15.51% 16.49% - - -
  Horiz. % 44.91% 87.49% 96.46% 83.51% 100.00% - -
NP 3,618 4,715 3,636 5,391 6,326  -   -  -13.03%
  YoY % -23.27% 29.68% -32.55% -14.78% - - -
  Horiz. % 57.19% 74.53% 57.48% 85.22% 100.00% - -
NP to SH 3,618 4,715 3,636 5,391 6,326  -   -  -13.03%
  YoY % -23.27% 29.68% -32.55% -14.78% - - -
  Horiz. % 57.19% 74.53% 57.48% 85.22% 100.00% - -
Tax Rate 16.42 % 22.70 % 29.58 % 19.69 % 20.02 %  -  %  -  % -4.83%
  YoY % -27.67% -23.26% 50.23% -1.65% - - -
  Horiz. % 82.02% 113.39% 147.75% 98.35% 100.00% - -
Total Cost 94,842 99,023 90,091 87,952 85,345  -   -  2.67%
  YoY % -4.22% 9.91% 2.43% 3.05% - - -
  Horiz. % 111.13% 116.03% 105.56% 103.05% 100.00% - -
Net Worth 91,447 81,519 79,406 77,933 -  -   -  -
  YoY % 12.18% 2.66% 1.89% 0.00% - - -
  Horiz. % 117.34% 104.60% 101.89% 100.00% - - -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Div 0 0 0 0 736  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 11.65 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Net Worth 91,447 81,519 79,406 77,933 -  -   -  -
  YoY % 12.18% 2.66% 1.89% 0.00% - - -
  Horiz. % 117.34% 104.60% 101.89% 100.00% - - -
NOSH 100,491 79,920 80,208 79,523 52,340  -   -  17.70%
  YoY % 25.74% -0.36% 0.86% 51.94% - - -
  Horiz. % 192.00% 152.69% 153.24% 151.94% 100.00% - -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
NP Margin 3.67 % 4.55 % 3.88 % 5.78 % 6.90 %  -  %  -  % -14.59%
  YoY % -19.34% 17.27% -32.87% -16.23% - - -
  Horiz. % 53.19% 65.94% 56.23% 83.77% 100.00% - -
ROE 3.96 % 5.78 % 4.58 % 6.92 % - %  -  %  -  % -
  YoY % -31.49% 26.20% -33.82% 0.00% - - -
  Horiz. % 57.23% 83.53% 66.18% 100.00% - - -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 97.98 129.80 116.85 117.38 175.14  -   -  -13.51%
  YoY % -24.51% 11.08% -0.45% -32.98% - - -
  Horiz. % 55.94% 74.11% 66.72% 67.02% 100.00% - -
EPS 3.60 5.90 4.53 6.78 12.09  -   -  -26.11%
  YoY % -38.98% 30.24% -33.19% -43.92% - - -
  Horiz. % 29.78% 48.80% 37.47% 56.08% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.41  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9100 1.0200 0.9900 0.9800 -  -   -  -
  YoY % -10.78% 3.03% 1.02% 0.00% - - -
  Horiz. % 92.86% 104.08% 101.02% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
RPS 12.00 12.64 11.42 11.37 11.17  -   -  1.81%
  YoY % -5.06% 10.68% 0.44% 1.79% - - -
  Horiz. % 107.43% 113.16% 102.24% 101.79% 100.00% - -
EPS 0.44 0.57 0.44 0.66 0.77  -   -  -13.05%
  YoY % -22.81% 29.55% -33.33% -14.29% - - -
  Horiz. % 57.14% 74.03% 57.14% 85.71% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.09  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1114 0.0993 0.0968 0.0950 -  -   -  -
  YoY % 12.19% 2.58% 1.89% 0.00% - - -
  Horiz. % 117.26% 104.53% 101.89% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 -  -   -  -
Price 0.6100 0.5400 0.4600 0.6900 0.0000  -   -  -
P/RPS 0.62 0.42 0.39 0.59 0.00  -   -  -
  YoY % 47.62% 7.69% -33.90% 0.00% - - -
  Horiz. % 105.08% 71.19% 66.10% 100.00% - - -
P/EPS 16.94 9.15 10.15 10.18 0.00  -   -  -
  YoY % 85.14% -9.85% -0.29% 0.00% - - -
  Horiz. % 166.40% 89.88% 99.71% 100.00% - - -
EY 5.90 10.93 9.85 9.82 0.00  -   -  -
  YoY % -46.02% 10.96% 0.31% 0.00% - - -
  Horiz. % 60.08% 111.30% 100.31% 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 0.67 0.53 0.46 0.70 0.00  -   -  -
  YoY % 26.42% 15.22% -34.29% 0.00% - - -
  Horiz. % 95.71% 75.71% 65.71% 100.00% - - -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09  -   -  CAGR
Date 27/05/13 30/05/12 30/05/11 26/05/10 -  -   -  -
Price 0.6200 0.5300 0.5850 0.4600 0.0000  -   -  -
P/RPS 0.63 0.41 0.50 0.39 0.00  -   -  -
  YoY % 53.66% -18.00% 28.21% 0.00% - - -
  Horiz. % 161.54% 105.13% 128.21% 100.00% - - -
P/EPS 17.22 8.98 12.90 6.79 0.00  -   -  -
  YoY % 91.76% -30.39% 89.99% 0.00% - - -
  Horiz. % 253.61% 132.25% 189.99% 100.00% - - -
EY 5.81 11.13 7.75 14.74 0.00  -   -  -
  YoY % -47.80% 43.61% -47.42% 0.00% - - -
  Horiz. % 39.42% 75.51% 52.58% 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 0.68 0.52 0.59 0.47 0.00  -   -  -
  YoY % 30.77% -11.86% 25.53% 0.00% - - -
  Horiz. % 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers