Highlights

[HEXTAR] QoQ TTM 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 -     54.82%    YoY -     43.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 70,790 70,617 70,737 69,039 63,140 65,617 65,861 4.92%
  QoQ % 0.24% -0.17% 2.46% 9.34% -3.77% -0.37% -
  Horiz. % 107.48% 107.22% 107.40% 104.83% 95.87% 99.63% 100.00%
PBT -9,576 -11,024 -9,558 -11,528 -26,716 -25,726 -24,664 -46.75%
  QoQ % 13.13% -15.34% 17.09% 56.85% -3.85% -4.31% -
  Horiz. % 38.83% 44.70% 38.75% 46.74% 108.32% 104.31% 100.00%
Tax -1,457 -1,077 -1,018 -875 -735 -603 -419 129.35%
  QoQ % -35.28% -5.80% -16.34% -19.05% -21.89% -43.91% -
  Horiz. % 347.73% 257.04% 242.96% 208.83% 175.42% 143.91% 100.00%
NP -11,033 -12,101 -10,576 -12,403 -27,451 -26,329 -25,083 -42.13%
  QoQ % 8.83% -14.42% 14.73% 54.82% -4.26% -4.97% -
  Horiz. % 43.99% 48.24% 42.16% 49.45% 109.44% 104.97% 100.00%
NP to SH -11,033 -12,101 -10,576 -12,403 -27,451 -26,337 -25,091 -42.15%
  QoQ % 8.83% -14.42% 14.73% 54.82% -4.23% -4.97% -
  Horiz. % 43.97% 48.23% 42.15% 49.43% 109.41% 104.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,823 82,718 81,313 81,442 90,591 91,946 90,944 -6.80%
  QoQ % -1.08% 1.73% -0.16% -10.10% -1.47% 1.10% -
  Horiz. % 89.97% 90.95% 89.41% 89.55% 99.61% 101.10% 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 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
30/09/18 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 -15.59 % -17.14 % -14.95 % -17.97 % -43.48 % -40.13 % -38.08 % -44.83%
  QoQ % 9.04% -14.65% 16.81% 58.67% -8.35% -5.38% -
  Horiz. % 40.94% 45.01% 39.26% 47.19% 114.18% 105.38% 100.00%
ROE -16.02 % -17.57 % -14.68 % -16.72 % -35.48 % -33.58 % -31.15 % -35.78%
  QoQ % 8.82% -19.69% 12.20% 52.87% -5.66% -7.80% -
  Horiz. % 51.43% 56.40% 47.13% 53.68% 113.90% 107.80% 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 66.80 66.64 66.75 65.15 59.58 61.92 62.15 4.92%
  QoQ % 0.24% -0.16% 2.46% 9.35% -3.78% -0.37% -
  Horiz. % 107.48% 107.22% 107.40% 104.83% 95.86% 99.63% 100.00%
EPS -10.41 -11.42 -9.98 -11.70 -25.90 -24.85 -23.68 -42.16%
  QoQ % 8.84% -14.43% 14.70% 54.83% -4.23% -4.94% -
  Horiz. % 43.96% 48.23% 42.15% 49.41% 109.38% 104.94% 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 8.63 8.60 8.62 8.41 7.69 8.00 8.03 4.92%
  QoQ % 0.35% -0.23% 2.50% 9.36% -3.87% -0.37% -
  Horiz. % 107.47% 107.10% 107.35% 104.73% 95.77% 99.63% 100.00%
EPS -1.34 -1.47 -1.29 -1.51 -3.34 -3.21 -3.06 -42.30%
  QoQ % 8.84% -13.95% 14.57% 54.79% -4.05% -4.90% -
  Horiz. % 43.79% 48.04% 42.16% 49.35% 109.15% 104.90% 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 1.18 1.38 1.42 1.41 1.42 1.49 1.38 -9.90%
  QoQ % -14.49% -2.82% 0.71% -0.70% -4.70% 7.97% -
  Horiz. % 85.51% 100.00% 102.90% 102.17% 102.90% 107.97% 100.00%
P/EPS -7.59 -8.06 -9.52 -7.86 -3.26 -3.72 -3.61 64.04%
  QoQ % 5.83% 15.34% -21.12% -141.10% 12.37% -3.05% -
  Horiz. % 210.25% 223.27% 263.71% 217.73% 90.30% 103.05% 100.00%
EY -13.18 -12.41 -10.51 -12.72 -30.66 -26.87 -27.69 -39.01%
  QoQ % -6.20% -18.08% 17.37% 58.51% -14.10% 2.96% -
  Horiz. % 47.60% 44.82% 37.96% 45.94% 110.73% 97.04% 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 1.12 1.32 1.41 1.70 1.44 1.19 1.72 -24.85%
  QoQ % -15.15% -6.38% -17.06% 18.06% 21.01% -30.81% -
  Horiz. % 65.12% 76.74% 81.98% 98.84% 83.72% 69.19% 100.00%
P/EPS -7.20 -7.71 -9.42 -9.48 -3.30 -2.96 -4.52 36.36%
  QoQ % 6.61% 18.15% 0.63% -187.27% -11.49% 34.51% -
  Horiz. % 159.29% 170.58% 208.41% 209.73% 73.01% 65.49% 100.00%
EY -13.88 -12.98 -10.62 -10.54 -30.30 -33.81 -22.13 -26.71%
  QoQ % -6.93% -22.22% -0.76% 65.21% 10.38% -52.78% -
  Horiz. % 62.72% 58.65% 47.99% 47.63% 136.92% 152.78% 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.
 


 

195  460  538  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.385+0.085 
 NETX 0.02-0.005 
 SAPNRG 0.290.00 
 HSI-C7K 0.365-0.01 
 MTAG 0.620.00 
 HSI-C7J 0.12-0.005 
 ARMADA 0.49-0.005 
 DGB-WB 0.020.00 
 PRESBHD 0.455-0.03 
Partners & Brokers