Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2014-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -1.84%    YoY -     16.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 140,856 165,514 118,532 112,092 94,539 142,704 91,572 33.22%
  QoQ % -14.90% 39.64% 5.75% 18.57% -33.75% 55.84% -
  Horiz. % 153.82% 180.75% 129.44% 122.41% 103.24% 155.84% 100.00%
PBT 4,418 5,802 4,154 3,588 3,081 5,088 2,546 44.37%
  QoQ % -23.84% 39.67% 15.77% 16.46% -39.45% 99.84% -
  Horiz. % 173.55% 227.89% 163.16% 140.93% 121.01% 199.84% 100.00%
Tax -1,664 -2,068 -1,570 -1,508 -962 -1,572 -884 52.39%
  QoQ % 19.54% -31.72% -4.11% -56.76% 38.80% -77.83% -
  Horiz. % 188.24% 233.94% 177.60% 170.59% 108.82% 177.83% 100.00%
NP 2,754 3,734 2,584 2,080 2,119 3,516 1,662 40.01%
  QoQ % -26.23% 44.50% 24.23% -1.84% -39.73% 111.55% -
  Horiz. % 165.74% 224.67% 155.48% 125.15% 127.50% 211.55% 100.00%
NP to SH 2,754 3,734 2,584 2,080 2,119 3,516 1,662 40.01%
  QoQ % -26.23% 44.50% 24.23% -1.84% -39.73% 111.55% -
  Horiz. % 165.74% 224.67% 155.48% 125.15% 127.50% 211.55% 100.00%
Tax Rate 37.66 % 35.64 % 37.79 % 42.03 % 31.22 % 30.90 % 34.72 % 5.56%
  QoQ % 5.67% -5.69% -10.09% 34.63% 1.04% -11.00% -
  Horiz. % 108.47% 102.65% 108.84% 121.05% 89.92% 89.00% 100.00%
Total Cost 138,101 161,780 115,948 110,012 92,420 139,188 89,910 33.09%
  QoQ % -14.64% 39.53% 5.40% 19.03% -33.60% 54.81% -
  Horiz. % 153.60% 179.94% 128.96% 122.36% 102.79% 154.81% 100.00%
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.60%
  QoQ % -0.12% 1.27% 0.90% 5.67% 0.54% -1.33% -
  Horiz. % 106.98% 107.12% 105.77% 104.83% 99.20% 98.67% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.60%
  QoQ % -0.12% 1.27% 0.90% 5.67% 0.54% -1.33% -
  Horiz. % 106.98% 107.12% 105.77% 104.83% 99.20% 98.67% 100.00%
NOSH 105,948 106,079 105,901 106,122 100,426 99,886 100,120 3.84%
  QoQ % -0.12% 0.17% -0.21% 5.67% 0.54% -0.23% -
  Horiz. % 105.82% 105.95% 105.77% 105.99% 100.31% 99.77% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.96 % 2.26 % 2.18 % 1.86 % 2.24 % 2.46 % 1.81 % 5.45%
  QoQ % -13.27% 3.67% 17.20% -16.96% -8.94% 35.91% -
  Horiz. % 108.29% 124.86% 120.44% 102.76% 123.76% 135.91% 100.00%
ROE 2.83 % 3.83 % 2.68 % 2.18 % 2.34 % 3.91 % 1.82 % 34.18%
  QoQ % -26.11% 42.91% 22.94% -6.84% -40.15% 114.84% -
  Horiz. % 155.49% 210.44% 147.25% 119.78% 128.57% 214.84% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 132.95 156.03 111.93 105.63 94.14 142.87 91.46 28.29%
  QoQ % -14.79% 39.40% 5.96% 12.21% -34.11% 56.21% -
  Horiz. % 145.36% 170.60% 122.38% 115.49% 102.93% 156.21% 100.00%
EPS 2.60 3.52 2.44 1.96 2.11 3.52 1.66 34.83%
  QoQ % -26.14% 44.26% 24.49% -7.11% -40.06% 112.05% -
  Horiz. % 156.63% 212.05% 146.99% 118.07% 127.11% 212.05% 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 0.9200 0.9200 0.9100 0.9000 0.9000 0.9000 0.9100 0.73%
  QoQ % 0.00% 1.10% 1.11% 0.00% 0.00% -1.10% -
  Horiz. % 101.10% 101.10% 100.00% 98.90% 98.90% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 17.16 20.17 14.44 13.66 11.52 17.39 11.16 33.18%
  QoQ % -14.92% 39.68% 5.71% 18.58% -33.76% 55.82% -
  Horiz. % 153.76% 180.73% 129.39% 122.40% 103.23% 155.82% 100.00%
EPS 0.34 0.45 0.31 0.25 0.26 0.43 0.20 42.39%
  QoQ % -24.44% 45.16% 24.00% -3.85% -39.53% 115.00% -
  Horiz. % 170.00% 225.00% 155.00% 125.00% 130.00% 215.00% 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 0.1188 0.1189 0.1174 0.1164 0.1101 0.1095 0.1110 4.63%
  QoQ % -0.08% 1.28% 0.86% 5.72% 0.55% -1.35% -
  Horiz. % 107.03% 107.12% 105.77% 104.86% 99.19% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.5150 0.5500 0.6500 0.7400 0.7950 0.9100 0.8550 -
P/RPS 0.39 0.35 0.58 0.70 0.84 0.64 0.93 -43.94%
  QoQ % 11.43% -39.66% -17.14% -16.67% 31.25% -31.18% -
  Horiz. % 41.94% 37.63% 62.37% 75.27% 90.32% 68.82% 100.00%
P/EPS 19.81 15.63 26.64 37.76 37.68 25.85 51.51 -47.08%
  QoQ % 26.74% -41.33% -29.45% 0.21% 45.76% -49.82% -
  Horiz. % 38.46% 30.34% 51.72% 73.31% 73.15% 50.18% 100.00%
EY 5.05 6.40 3.75 2.65 2.65 3.87 1.94 89.12%
  QoQ % -21.09% 70.67% 41.51% 0.00% -31.52% 99.48% -
  Horiz. % 260.31% 329.90% 193.30% 136.60% 136.60% 199.48% 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 0.56 0.60 0.71 0.82 0.88 1.01 0.94 -29.18%
  QoQ % -6.67% -15.49% -13.41% -6.82% -12.87% 7.45% -
  Horiz. % 59.57% 63.83% 75.53% 87.23% 93.62% 107.45% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 -
Price 0.5550 0.3800 0.5650 0.6900 0.7500 0.8050 0.8350 -
P/RPS 0.42 0.24 0.50 0.65 0.80 0.56 0.91 -40.25%
  QoQ % 75.00% -52.00% -23.08% -18.75% 42.86% -38.46% -
  Horiz. % 46.15% 26.37% 54.95% 71.43% 87.91% 61.54% 100.00%
P/EPS 21.35 10.80 23.16 35.20 35.55 22.87 50.30 -43.49%
  QoQ % 97.69% -53.37% -34.20% -0.98% 55.44% -54.53% -
  Horiz. % 42.45% 21.47% 46.04% 69.98% 70.68% 45.47% 100.00%
EY 4.68 9.26 4.32 2.84 2.81 4.37 1.99 76.75%
  QoQ % -49.46% 114.35% 52.11% 1.07% -35.70% 119.60% -
  Horiz. % 235.18% 465.33% 217.09% 142.71% 141.21% 219.60% 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 0.60 0.41 0.62 0.77 0.83 0.89 0.92 -24.78%
  QoQ % 46.34% -33.87% -19.48% -7.23% -6.74% -3.26% -
  Horiz. % 65.22% 44.57% 67.39% 83.70% 90.22% 96.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers