Highlights

[HEXTAR] QoQ TTM Result on 2016-09-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     2.00%    YoY -     -651.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 65,617 65,861 69,355 77,102 78,958 83,856 97,823 -23.39%
  QoQ % -0.37% -5.04% -10.05% -2.35% -5.84% -14.28% -
  Horiz. % 67.08% 67.33% 70.90% 78.82% 80.72% 85.72% 100.00%
PBT -25,726 -24,664 -21,663 -4,298 -4,271 -2,632 -888 845.21%
  QoQ % -4.31% -13.85% -404.03% -0.63% -62.27% -196.40% -
  Horiz. % 2,897.07% 2,777.48% 2,439.53% 484.01% 480.97% 296.40% 100.00%
Tax -603 -419 -394 343 227 -370 -726 -11.65%
  QoQ % -43.91% -6.35% -214.87% 51.10% 161.35% 49.04% -
  Horiz. % 83.06% 57.71% 54.27% -47.25% -31.27% 50.96% 100.00%
NP -26,329 -25,083 -22,057 -3,955 -4,044 -3,002 -1,614 544.31%
  QoQ % -4.97% -13.72% -457.70% 2.20% -34.71% -86.00% -
  Horiz. % 1,631.29% 1,554.09% 1,366.60% 245.04% 250.56% 186.00% 100.00%
NP to SH -26,337 -25,091 -22,065 -3,963 -4,044 -3,002 -1,614 544.44%
  QoQ % -4.97% -13.71% -456.78% 2.00% -34.71% -86.00% -
  Horiz. % 1,631.78% 1,554.58% 1,367.10% 245.54% 250.56% 186.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 91,946 90,944 91,412 81,057 83,002 86,858 99,437 -5.09%
  QoQ % 1.10% -0.51% 12.77% -2.34% -4.44% -12.65% -
  Horiz. % 92.47% 91.46% 91.93% 81.52% 83.47% 87.35% 100.00%
Net Worth 78,420 80,539 83,718 104,913 105,075 124,262 127,208 -27.59%
  QoQ % -2.63% -3.80% -20.20% -0.15% -15.44% -2.32% -
  Horiz. % 61.65% 63.31% 65.81% 82.47% 82.60% 97.68% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 78,420 80,539 83,718 104,913 105,075 124,262 127,208 -27.59%
  QoQ % -2.63% -3.80% -20.20% -0.15% -15.44% -2.32% -
  Horiz. % 61.65% 63.31% 65.81% 82.47% 82.60% 97.68% 100.00%
NOSH 105,973 105,973 105,973 105,973 106,136 106,206 106,006 -0.02%
  QoQ % 0.00% 0.00% 0.00% -0.15% -0.07% 0.19% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 100.12% 100.19% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -40.13 % -38.08 % -31.80 % -5.13 % -5.12 % -3.58 % -1.65 % 741.08%
  QoQ % -5.38% -19.75% -519.88% -0.20% -43.02% -116.97% -
  Horiz. % 2,432.12% 2,307.88% 1,927.27% 310.91% 310.30% 216.97% 100.00%
ROE -33.58 % -31.15 % -26.36 % -3.78 % -3.85 % -2.42 % -1.27 % 789.31%
  QoQ % -7.80% -18.17% -597.35% 1.82% -59.09% -90.55% -
  Horiz. % 2,644.09% 2,452.76% 2,075.59% 297.64% 303.15% 190.55% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 61.92 62.15 65.45 72.76 74.39 78.96 92.28 -23.37%
  QoQ % -0.37% -5.04% -10.05% -2.19% -5.79% -14.43% -
  Horiz. % 67.10% 67.35% 70.93% 78.85% 80.61% 85.57% 100.00%
EPS -24.85 -23.68 -20.82 -3.74 -3.81 -2.83 -1.52 545.25%
  QoQ % -4.94% -13.74% -456.68% 1.84% -34.63% -86.18% -
  Horiz. % 1,634.87% 1,557.89% 1,369.74% 246.05% 250.66% 186.18% 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 0.7400 0.7600 0.7900 0.9900 0.9900 1.1700 1.2000 -27.57%
  QoQ % -2.63% -3.80% -20.20% 0.00% -15.38% -2.50% -
  Horiz. % 61.67% 63.33% 65.83% 82.50% 82.50% 97.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.00 8.03 8.45 9.39 9.62 10.22 11.92 -23.36%
  QoQ % -0.37% -4.97% -10.01% -2.39% -5.87% -14.26% -
  Horiz. % 67.11% 67.37% 70.89% 78.78% 80.70% 85.74% 100.00%
EPS -3.21 -3.06 -2.69 -0.48 -0.49 -0.37 -0.20 537.36%
  QoQ % -4.90% -13.75% -460.42% 2.04% -32.43% -85.00% -
  Horiz. % 1,605.00% 1,530.00% 1,345.00% 240.00% 245.00% 185.00% 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 0.0956 0.0981 0.1020 0.1278 0.1280 0.1514 0.1550 -27.56%
  QoQ % -2.55% -3.82% -20.19% -0.16% -15.46% -2.32% -
  Horiz. % 61.68% 63.29% 65.81% 82.45% 82.58% 97.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.9250 0.8550 0.2550 0.3900 0.4100 0.4850 0.7000 -
P/RPS 1.49 1.38 0.39 0.54 0.55 0.61 0.76 56.71%
  QoQ % 7.97% 253.85% -27.78% -1.82% -9.84% -19.74% -
  Horiz. % 196.05% 181.58% 51.32% 71.05% 72.37% 80.26% 100.00%
P/EPS -3.72 -3.61 -1.22 -10.43 -10.76 -17.16 -45.98 -81.32%
  QoQ % -3.05% -195.90% 88.30% 3.07% 37.30% 62.68% -
  Horiz. % 8.09% 7.85% 2.65% 22.68% 23.40% 37.32% 100.00%
EY -26.87 -27.69 -81.65 -9.59 -9.29 -5.83 -2.18 434.41%
  QoQ % 2.96% 66.09% -751.41% -3.23% -59.35% -167.43% -
  Horiz. % 1,232.57% 1,270.18% 3,745.41% 439.91% 426.15% 267.43% 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 1.25 1.13 0.32 0.39 0.41 0.41 0.58 66.93%
  QoQ % 10.62% 253.12% -17.95% -4.88% 0.00% -29.31% -
  Horiz. % 215.52% 194.83% 55.17% 67.24% 70.69% 70.69% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 -
Price 0.7350 1.0700 0.5500 0.3050 0.4550 0.4850 0.5800 -
P/RPS 1.19 1.72 0.84 0.42 0.61 0.61 0.63 52.86%
  QoQ % -30.81% 104.76% 100.00% -31.15% 0.00% -3.17% -
  Horiz. % 188.89% 273.02% 133.33% 66.67% 96.83% 96.83% 100.00%
P/EPS -2.96 -4.52 -2.64 -8.16 -11.94 -17.16 -38.09 -81.82%
  QoQ % 34.51% -71.21% 67.65% 31.66% 30.42% 54.95% -
  Horiz. % 7.77% 11.87% 6.93% 21.42% 31.35% 45.05% 100.00%
EY -33.81 -22.13 -37.86 -12.26 -8.37 -5.83 -2.63 449.63%
  QoQ % -52.78% 41.55% -208.81% -46.48% -43.57% -121.67% -
  Horiz. % 1,285.55% 841.44% 1,439.54% 466.16% 318.25% 221.67% 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 0.99 1.41 0.70 0.31 0.46 0.41 0.48 62.10%
  QoQ % -29.79% 101.43% 125.81% -32.61% 12.20% -14.58% -
  Horiz. % 206.25% 293.75% 145.83% 64.58% 95.83% 85.42% 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.
 


 

359  316  532  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 HSI-H8F 0.34-0.005 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
Partners & Brokers