Highlights

[HEXTAR] QoQ TTM Result on 2017-06-30 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -4.97%    YoY -     -551.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 70,737 69,039 63,140 65,617 65,861 69,355 77,102 -5.59%
  QoQ % 2.46% 9.34% -3.77% -0.37% -5.04% -10.05% -
  Horiz. % 91.74% 89.54% 81.89% 85.10% 85.42% 89.95% 100.00%
PBT -9,558 -11,528 -26,716 -25,726 -24,664 -21,663 -4,298 70.46%
  QoQ % 17.09% 56.85% -3.85% -4.31% -13.85% -404.03% -
  Horiz. % 222.38% 268.22% 621.59% 598.56% 573.85% 504.03% 100.00%
Tax -1,018 -875 -735 -603 -419 -394 343 -
  QoQ % -16.34% -19.05% -21.89% -43.91% -6.35% -214.87% -
  Horiz. % -296.79% -255.10% -214.29% -175.80% -122.16% -114.87% 100.00%
NP -10,576 -12,403 -27,451 -26,329 -25,083 -22,057 -3,955 92.77%
  QoQ % 14.73% 54.82% -4.26% -4.97% -13.72% -457.70% -
  Horiz. % 267.41% 313.60% 694.08% 665.71% 634.21% 557.70% 100.00%
NP to SH -10,576 -12,403 -27,451 -26,337 -25,091 -22,065 -3,963 92.51%
  QoQ % 14.73% 54.82% -4.23% -4.97% -13.71% -456.78% -
  Horiz. % 266.87% 312.97% 692.68% 664.57% 633.13% 556.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,313 81,442 90,591 91,946 90,944 91,412 81,057 0.21%
  QoQ % -0.16% -10.10% -1.47% 1.10% -0.51% 12.77% -
  Horiz. % 100.32% 100.47% 111.76% 113.43% 112.20% 112.77% 100.00%
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.95 % -17.97 % -43.48 % -40.13 % -38.08 % -31.80 % -5.13 % 104.16%
  QoQ % 16.81% 58.67% -8.35% -5.38% -19.75% -519.88% -
  Horiz. % 291.42% 350.29% 847.56% 782.26% 742.30% 619.88% 100.00%
ROE -14.68 % -16.72 % -35.48 % -33.58 % -31.15 % -26.36 % -3.78 % 147.28%
  QoQ % 12.20% 52.87% -5.66% -7.80% -18.17% -597.35% -
  Horiz. % 388.36% 442.33% 938.62% 888.36% 824.07% 697.35% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.75 65.15 59.58 61.92 62.15 65.45 72.76 -5.59%
  QoQ % 2.46% 9.35% -3.78% -0.37% -5.04% -10.05% -
  Horiz. % 91.74% 89.54% 81.89% 85.10% 85.42% 89.95% 100.00%
EPS -9.98 -11.70 -25.90 -24.85 -23.68 -20.82 -3.74 92.50%
  QoQ % 14.70% 54.83% -4.23% -4.94% -13.74% -456.68% -
  Horiz. % 266.84% 312.83% 692.51% 664.44% 633.16% 556.68% 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 0.6800 0.7000 0.7300 0.7400 0.7600 0.7900 0.9900 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.62 8.41 7.69 8.00 8.03 8.45 9.39 -5.55%
  QoQ % 2.50% 9.36% -3.87% -0.37% -4.97% -10.01% -
  Horiz. % 91.80% 89.56% 81.90% 85.20% 85.52% 89.99% 100.00%
EPS -1.29 -1.51 -3.34 -3.21 -3.06 -2.69 -0.48 93.42%
  QoQ % 14.57% 54.79% -4.05% -4.90% -13.75% -460.42% -
  Horiz. % 268.75% 314.58% 695.83% 668.75% 637.50% 560.42% 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 0.0878 0.0904 0.0943 0.0956 0.0981 0.1020 0.1278 -22.16%
  QoQ % -2.88% -4.14% -1.36% -2.55% -3.82% -20.19% -
  Horiz. % 68.70% 70.74% 73.79% 74.80% 76.76% 79.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.9500 0.9200 0.8450 0.9250 0.8550 0.2550 0.3900 -
P/RPS 1.42 1.41 1.42 1.49 1.38 0.39 0.54 90.63%
  QoQ % 0.71% -0.70% -4.70% 7.97% 253.85% -27.78% -
  Horiz. % 262.96% 261.11% 262.96% 275.93% 255.56% 72.22% 100.00%
P/EPS -9.52 -7.86 -3.26 -3.72 -3.61 -1.22 -10.43 -5.91%
  QoQ % -21.12% -141.10% 12.37% -3.05% -195.90% 88.30% -
  Horiz. % 91.28% 75.36% 31.26% 35.67% 34.61% 11.70% 100.00%
EY -10.51 -12.72 -30.66 -26.87 -27.69 -81.65 -9.59 6.30%
  QoQ % 17.37% 58.51% -14.10% 2.96% 66.09% -751.41% -
  Horiz. % 109.59% 132.64% 319.71% 280.19% 288.74% 851.41% 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 1.40 1.31 1.16 1.25 1.13 0.32 0.39 134.63%
  QoQ % 6.87% 12.93% -7.20% 10.62% 253.12% -17.95% -
  Horiz. % 358.97% 335.90% 297.44% 320.51% 289.74% 82.05% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 -
Price 0.9400 1.1100 0.8550 0.7350 1.0700 0.5500 0.3050 -
P/RPS 1.41 1.70 1.44 1.19 1.72 0.84 0.42 124.37%
  QoQ % -17.06% 18.06% 21.01% -30.81% 104.76% 100.00% -
  Horiz. % 335.71% 404.76% 342.86% 283.33% 409.52% 200.00% 100.00%
P/EPS -9.42 -9.48 -3.30 -2.96 -4.52 -2.64 -8.16 10.06%
  QoQ % 0.63% -187.27% -11.49% 34.51% -71.21% 67.65% -
  Horiz. % 115.44% 116.18% 40.44% 36.27% 55.39% 32.35% 100.00%
EY -10.62 -10.54 -30.30 -33.81 -22.13 -37.86 -12.26 -9.14%
  QoQ % -0.76% 65.21% 10.38% -52.78% 41.55% -208.81% -
  Horiz. % 86.62% 85.97% 247.15% 275.77% 180.51% 308.81% 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 1.38 1.59 1.17 0.99 1.41 0.70 0.31 170.86%
  QoQ % -13.21% 35.90% 18.18% -29.79% 101.43% 125.81% -
  Horiz. % 445.16% 512.90% 377.42% 319.35% 454.84% 225.81% 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.
 


 

259  342  537  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.15+0.025 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.30-0.035 
 IFCAMSC 0.44+0.005 
 EKOVEST 0.79-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers