Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     44.50%    YoY -     6.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 66,288 125,845 140,856 165,514 118,532 112,092 94,539 -21.06%
  QoQ % -47.33% -10.66% -14.90% 39.64% 5.75% 18.57% -
  Horiz. % 70.12% 133.11% 148.99% 175.07% 125.38% 118.57% 100.00%
PBT -2,260 11 4,418 5,802 4,154 3,588 3,081 -
  QoQ % -20,645.46% -99.75% -23.84% 39.67% 15.77% 16.46% -
  Horiz. % -73.35% 0.36% 143.42% 188.32% 134.83% 116.46% 100.00%
Tax -204 -1,104 -1,664 -2,068 -1,570 -1,508 -962 -64.41%
  QoQ % 81.52% 33.65% 19.54% -31.72% -4.11% -56.76% -
  Horiz. % 21.21% 114.76% 172.97% 214.97% 163.20% 156.76% 100.00%
NP -2,464 -1,093 2,754 3,734 2,584 2,080 2,119 -
  QoQ % -125.43% -139.68% -26.23% 44.50% 24.23% -1.84% -
  Horiz. % -116.28% -51.58% 130.00% 176.22% 121.94% 98.16% 100.00%
NP to SH -2,464 -1,093 2,754 3,734 2,584 2,080 2,119 -
  QoQ % -125.43% -139.68% -26.23% 44.50% 24.23% -1.84% -
  Horiz. % -116.28% -51.58% 130.00% 176.22% 121.94% 98.16% 100.00%
Tax Rate - % 10,036.36 % 37.66 % 35.64 % 37.79 % 42.03 % 31.22 % -
  QoQ % 0.00% 26,549.92% 5.67% -5.69% -10.09% 34.63% -
  Horiz. % 0.00% 32,147.21% 120.63% 114.16% 121.04% 134.63% 100.00%
Total Cost 68,752 126,938 138,101 161,780 115,948 110,012 92,420 -17.88%
  QoQ % -45.84% -8.08% -14.64% 39.53% 5.40% 19.03% -
  Horiz. % 74.39% 137.35% 149.43% 175.05% 125.46% 119.03% 100.00%
Net Worth 124,262 127,339 97,472 97,593 96,370 95,510 90,383 23.62%
  QoQ % -2.42% 30.64% -0.12% 1.27% 0.90% 5.67% -
  Horiz. % 137.48% 140.89% 107.84% 107.98% 106.62% 105.67% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 124,262 127,339 97,472 97,593 96,370 95,510 90,383 23.62%
  QoQ % -2.42% 30.64% -0.12% 1.27% 0.90% 5.67% -
  Horiz. % 137.48% 140.89% 107.84% 107.98% 106.62% 105.67% 100.00%
NOSH 106,206 106,006 105,948 106,079 105,901 106,122 100,426 3.80%
  QoQ % 0.19% 0.05% -0.12% 0.17% -0.21% 5.67% -
  Horiz. % 105.76% 105.56% 105.50% 105.63% 105.45% 105.67% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -3.72 % -0.87 % 1.96 % 2.26 % 2.18 % 1.86 % 2.24 % -
  QoQ % -327.59% -144.39% -13.27% 3.67% 17.20% -16.96% -
  Horiz. % -166.07% -38.84% 87.50% 100.89% 97.32% 83.04% 100.00%
ROE -1.98 % -0.86 % 2.83 % 3.83 % 2.68 % 2.18 % 2.34 % -
  QoQ % -130.23% -130.39% -26.11% 42.91% 22.94% -6.84% -
  Horiz. % -84.62% -36.75% 120.94% 163.68% 114.53% 93.16% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 62.41 118.59 132.95 156.03 111.93 105.63 94.14 -23.95%
  QoQ % -47.37% -10.80% -14.79% 39.40% 5.96% 12.21% -
  Horiz. % 66.29% 125.97% 141.23% 165.74% 118.90% 112.21% 100.00%
EPS -2.32 -1.03 2.60 3.52 2.44 1.96 2.11 -
  QoQ % -125.24% -139.62% -26.14% 44.26% 24.49% -7.11% -
  Horiz. % -109.95% -48.82% 123.22% 166.82% 115.64% 92.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 1.2000 0.9200 0.9200 0.9100 0.9000 0.9000 19.09%
  QoQ % -2.50% 30.43% 0.00% 1.10% 1.11% 0.00% -
  Horiz. % 130.00% 133.33% 102.22% 102.22% 101.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 817,789
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.11 15.39 17.22 20.24 14.49 13.71 11.56 -21.03%
  QoQ % -47.30% -10.63% -14.92% 39.68% 5.69% 18.60% -
  Horiz. % 70.16% 133.13% 148.96% 175.09% 125.35% 118.60% 100.00%
EPS -0.30 -0.13 0.34 0.46 0.32 0.25 0.26 -
  QoQ % -130.77% -138.24% -26.09% 43.75% 28.00% -3.85% -
  Horiz. % -115.38% -50.00% 130.77% 176.92% 123.08% 96.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1519 0.1557 0.1192 0.1193 0.1178 0.1168 0.1105 23.61%
  QoQ % -2.44% 30.62% -0.08% 1.27% 0.86% 5.70% -
  Horiz. % 137.47% 140.90% 107.87% 107.96% 106.61% 105.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4850 0.7000 0.5150 0.5500 0.6500 0.7400 0.7950 -
P/RPS 0.78 0.00 0.39 0.35 0.58 0.70 0.84 -4.82%
  QoQ % 0.00% 0.00% 11.43% -39.66% -17.14% -16.67% -
  Horiz. % 92.86% 0.00% 46.43% 41.67% 69.05% 83.33% 100.00%
P/EPS -20.91 0.00 19.81 15.63 26.64 37.76 37.68 -
  QoQ % 0.00% 0.00% 26.74% -41.33% -29.45% 0.21% -
  Horiz. % -55.49% 0.00% 52.57% 41.48% 70.70% 100.21% 100.00%
EY -4.78 0.00 5.05 6.40 3.75 2.65 2.65 -
  QoQ % 0.00% 0.00% -21.09% 70.67% 41.51% 0.00% -
  Horiz. % -180.38% 0.00% 190.57% 241.51% 141.51% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.70 0.56 0.60 0.71 0.82 0.88 -39.87%
  QoQ % -41.43% 25.00% -6.67% -15.49% -13.41% -6.82% -
  Horiz. % 46.59% 79.55% 63.64% 68.18% 80.68% 93.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 -
Price 0.4850 0.5800 0.5550 0.3800 0.5650 0.6900 0.7500 -
P/RPS 0.78 0.00 0.42 0.24 0.50 0.65 0.80 -1.67%
  QoQ % 0.00% 0.00% 75.00% -52.00% -23.08% -18.75% -
  Horiz. % 97.50% 0.00% 52.50% 30.00% 62.50% 81.25% 100.00%
P/EPS -20.91 0.00 21.35 10.80 23.16 35.20 35.55 -
  QoQ % 0.00% 0.00% 97.69% -53.37% -34.20% -0.98% -
  Horiz. % -58.82% 0.00% 60.06% 30.38% 65.15% 99.02% 100.00%
EY -4.78 0.00 4.68 9.26 4.32 2.84 2.81 -
  QoQ % 0.00% 0.00% -49.46% 114.35% 52.11% 1.07% -
  Horiz. % -170.11% 0.00% 166.55% 329.54% 153.74% 101.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.58 0.60 0.41 0.62 0.77 0.83 -37.48%
  QoQ % -29.31% -3.33% 46.34% -33.87% -19.48% -7.23% -
  Horiz. % 49.40% 69.88% 72.29% 49.40% 74.70% 92.77% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers