Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 20-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -50.28%    YoY -     43.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 69,913 67,420 61,924 69,039 67,578 64,264 55,132 17.14%
  QoQ % 3.70% 8.88% -10.31% 2.16% 5.16% 16.56% -
  Horiz. % 126.81% 122.29% 112.32% 125.22% 122.58% 116.56% 100.00%
PBT -5,461 -9,878 -6,384 -11,528 -8,064 -10,886 -14,264 -47.24%
  QoQ % 44.71% -54.73% 44.62% -42.96% 25.92% 23.68% -
  Horiz. % 38.29% 69.25% 44.76% 80.82% 56.53% 76.32% 100.00%
Tax -965 -228 -876 -875 -189 176 -304 115.89%
  QoQ % -323.39% 73.97% -0.11% -362.15% -207.58% 157.89% -
  Horiz. % 317.54% 75.00% 288.16% 287.83% 62.28% -57.89% 100.00%
NP -6,426 -10,106 -7,260 -12,403 -8,253 -10,710 -14,568 -42.02%
  QoQ % 36.41% -39.20% 41.47% -50.28% 22.94% 26.48% -
  Horiz. % 44.11% 69.37% 49.84% 85.14% 56.65% 73.52% 100.00%
NP to SH -6,426 -10,106 -7,260 -12,403 -8,253 -10,710 -14,568 -42.02%
  QoQ % 36.41% -39.20% 41.47% -50.28% 22.94% 26.48% -
  Horiz. % 44.11% 69.37% 49.84% 85.14% 56.65% 73.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 76,339 77,526 69,184 81,442 75,831 74,974 69,700 6.25%
  QoQ % -1.53% 12.06% -15.05% 7.40% 1.14% 7.57% -
  Horiz. % 109.53% 111.23% 99.26% 116.85% 108.80% 107.57% 100.00%
Net Worth 68,882 68,882 72,061 74,181 77,360 78,420 80,539 -9.89%
  QoQ % 0.00% -4.41% -2.86% -4.11% -1.35% -2.63% -
  Horiz. % 85.53% 85.53% 89.47% 92.11% 96.05% 97.37% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 68,882 68,882 72,061 74,181 77,360 78,420 80,539 -9.89%
  QoQ % 0.00% -4.41% -2.86% -4.11% -1.35% -2.63% -
  Horiz. % 85.53% 85.53% 89.47% 92.11% 96.05% 97.37% 100.00%
NOSH 105,973 105,973 105,973 105,973 105,973 105,973 105,973 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.19 % -14.99 % -11.72 % -17.97 % -12.21 % -16.67 % -26.42 % -50.51%
  QoQ % 38.69% -27.90% 34.78% -47.17% 26.75% 36.90% -
  Horiz. % 34.78% 56.74% 44.36% 68.02% 46.21% 63.10% 100.00%
ROE -9.33 % -14.67 % -10.07 % -16.72 % -10.67 % -13.66 % -18.09 % -35.66%
  QoQ % 36.40% -45.68% 39.77% -56.70% 21.89% 24.49% -
  Horiz. % 51.58% 81.09% 55.67% 92.43% 58.98% 75.51% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.97 63.62 58.43 65.15 63.77 60.64 52.02 17.14%
  QoQ % 3.69% 8.88% -10.31% 2.16% 5.16% 16.57% -
  Horiz. % 126.82% 122.30% 112.32% 125.24% 122.59% 116.57% 100.00%
EPS -6.07 -9.54 -6.84 -11.70 -7.79 -10.10 -13.76 -42.02%
  QoQ % 36.37% -39.47% 41.54% -50.19% 22.87% 26.60% -
  Horiz. % 44.11% 69.33% 49.71% 85.03% 56.61% 73.40% 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 0.6500 0.6500 0.6800 0.7000 0.7300 0.7400 0.7600 -9.89%
  QoQ % 0.00% -4.41% -2.86% -4.11% -1.35% -2.63% -
  Horiz. % 85.53% 85.53% 89.47% 92.11% 96.05% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.52 8.22 7.55 8.41 8.23 7.83 6.72 17.13%
  QoQ % 3.65% 8.87% -10.23% 2.19% 5.11% 16.52% -
  Horiz. % 126.79% 122.32% 112.35% 125.15% 122.47% 116.52% 100.00%
EPS -0.78 -1.23 -0.88 -1.51 -1.01 -1.31 -1.78 -42.28%
  QoQ % 36.59% -39.77% 41.72% -49.50% 22.90% 26.40% -
  Horiz. % 43.82% 69.10% 49.44% 84.83% 56.74% 73.60% 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 0.0839 0.0839 0.0878 0.0904 0.0943 0.0956 0.0981 -9.89%
  QoQ % 0.00% -4.44% -2.88% -4.14% -1.36% -2.55% -
  Horiz. % 85.52% 85.52% 89.50% 92.15% 96.13% 97.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7900 0.9200 0.9500 0.9200 0.8450 0.9250 0.8550 -
P/RPS 1.20 1.45 1.63 1.41 1.33 1.53 1.64 -18.78%
  QoQ % -17.24% -11.04% 15.60% 6.02% -13.07% -6.71% -
  Horiz. % 73.17% 88.41% 99.39% 85.98% 81.10% 93.29% 100.00%
P/EPS -13.03 -9.65 -13.87 -7.86 -10.85 -9.15 -6.22 63.65%
  QoQ % -35.03% 30.43% -76.46% 27.56% -18.58% -47.11% -
  Horiz. % 209.49% 155.14% 222.99% 126.37% 174.44% 147.11% 100.00%
EY -7.68 -10.37 -7.21 -12.72 -9.22 -10.93 -16.08 -38.87%
  QoQ % 25.94% -43.83% 43.32% -37.96% 15.65% 32.03% -
  Horiz. % 47.76% 64.49% 44.84% 79.10% 57.34% 67.97% 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 1.22 1.42 1.40 1.31 1.16 1.25 1.13 5.24%
  QoQ % -14.08% 1.43% 6.87% 12.93% -7.20% 10.62% -
  Horiz. % 107.96% 125.66% 123.89% 115.93% 102.65% 110.62% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 20/08/18 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 -
Price 0.7500 0.8800 0.9400 1.1100 0.8550 0.7350 1.0700 -
P/RPS 1.14 1.38 1.61 1.70 1.34 1.21 2.06 -32.57%
  QoQ % -17.39% -14.29% -5.29% 26.87% 10.74% -41.26% -
  Horiz. % 55.34% 66.99% 78.16% 82.52% 65.05% 58.74% 100.00%
P/EPS -12.37 -9.23 -13.72 -9.48 -10.98 -7.27 -7.78 36.19%
  QoQ % -34.02% 32.73% -44.73% 13.66% -51.03% 6.56% -
  Horiz. % 159.00% 118.64% 176.35% 121.85% 141.13% 93.44% 100.00%
EY -8.09 -10.84 -7.29 -10.54 -9.11 -13.75 -12.85 -26.52%
  QoQ % 25.37% -48.70% 30.83% -15.70% 33.75% -7.00% -
  Horiz. % 62.96% 84.36% 56.73% 82.02% 70.89% 107.00% 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 1.15 1.35 1.38 1.59 1.17 0.99 1.41 -12.69%
  QoQ % -14.81% -2.17% -13.21% 35.90% 18.18% -29.79% -
  Horiz. % 81.56% 95.74% 97.87% 112.77% 82.98% 70.21% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers