Highlights

[HEXTAR] QoQ TTM Result on 2017-03-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -13.71%    YoY -     -735.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 69,039 63,140 65,617 65,861 69,355 77,102 78,958 -8.54%
  QoQ % 9.34% -3.77% -0.37% -5.04% -10.05% -2.35% -
  Horiz. % 87.44% 79.97% 83.10% 83.41% 87.84% 97.65% 100.00%
PBT -11,528 -26,716 -25,726 -24,664 -21,663 -4,298 -4,271 93.51%
  QoQ % 56.85% -3.85% -4.31% -13.85% -404.03% -0.63% -
  Horiz. % 269.91% 625.52% 602.34% 577.48% 507.21% 100.63% 100.00%
Tax -875 -735 -603 -419 -394 343 227 -
  QoQ % -19.05% -21.89% -43.91% -6.35% -214.87% 51.10% -
  Horiz. % -385.46% -323.79% -265.64% -184.58% -173.57% 151.10% 100.00%
NP -12,403 -27,451 -26,329 -25,083 -22,057 -3,955 -4,044 110.66%
  QoQ % 54.82% -4.26% -4.97% -13.72% -457.70% 2.20% -
  Horiz. % 306.70% 678.81% 651.06% 620.25% 545.43% 97.80% 100.00%
NP to SH -12,403 -27,451 -26,337 -25,091 -22,065 -3,963 -4,044 110.66%
  QoQ % 54.82% -4.23% -4.97% -13.71% -456.78% 2.00% -
  Horiz. % 306.70% 678.81% 651.26% 620.45% 545.62% 98.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,442 90,591 91,946 90,944 91,412 81,057 83,002 -1.25%
  QoQ % -10.10% -1.47% 1.10% -0.51% 12.77% -2.34% -
  Horiz. % 98.12% 109.14% 110.78% 109.57% 110.13% 97.66% 100.00%
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,075 -20.66%
  QoQ % -4.11% -1.35% -2.63% -3.80% -20.20% -0.15% -
  Horiz. % 70.60% 73.62% 74.63% 76.65% 79.68% 99.85% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,075 -20.66%
  QoQ % -4.11% -1.35% -2.63% -3.80% -20.20% -0.15% -
  Horiz. % 70.60% 73.62% 74.63% 76.65% 79.68% 99.85% 100.00%
NOSH 105,973 105,973 105,973 105,973 105,973 105,973 106,136 -0.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.15% -
  Horiz. % 99.85% 99.85% 99.85% 99.85% 99.85% 99.85% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -17.97 % -43.48 % -40.13 % -38.08 % -31.80 % -5.13 % -5.12 % 130.42%
  QoQ % 58.67% -8.35% -5.38% -19.75% -519.88% -0.20% -
  Horiz. % 350.98% 849.22% 783.79% 743.75% 621.09% 100.20% 100.00%
ROE -16.72 % -35.48 % -33.58 % -31.15 % -26.36 % -3.78 % -3.85 % 165.47%
  QoQ % 52.87% -5.66% -7.80% -18.17% -597.35% 1.82% -
  Horiz. % 434.29% 921.56% 872.21% 809.09% 684.68% 98.18% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.15 59.58 61.92 62.15 65.45 72.76 74.39 -8.44%
  QoQ % 9.35% -3.78% -0.37% -5.04% -10.05% -2.19% -
  Horiz. % 87.58% 80.09% 83.24% 83.55% 87.98% 97.81% 100.00%
EPS -11.70 -25.90 -24.85 -23.68 -20.82 -3.74 -3.81 110.84%
  QoQ % 54.83% -4.23% -4.94% -13.74% -456.68% 1.84% -
  Horiz. % 307.09% 679.79% 652.23% 621.52% 546.46% 98.16% 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 0.7000 0.7300 0.7400 0.7600 0.7900 0.9900 0.9900 -20.58%
  QoQ % -4.11% -1.35% -2.63% -3.80% -20.20% 0.00% -
  Horiz. % 70.71% 73.74% 74.75% 76.77% 79.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.41 7.69 8.00 8.03 8.45 9.39 9.62 -8.55%
  QoQ % 9.36% -3.87% -0.37% -4.97% -10.01% -2.39% -
  Horiz. % 87.42% 79.94% 83.16% 83.47% 87.84% 97.61% 100.00%
EPS -1.51 -3.34 -3.21 -3.06 -2.69 -0.48 -0.49 111.33%
  QoQ % 54.79% -4.05% -4.90% -13.75% -460.42% 2.04% -
  Horiz. % 308.16% 681.63% 655.10% 624.49% 548.98% 97.96% 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 0.0904 0.0943 0.0956 0.0981 0.1020 0.1278 0.1280 -20.64%
  QoQ % -4.14% -1.36% -2.55% -3.82% -20.19% -0.16% -
  Horiz. % 70.62% 73.67% 74.69% 76.64% 79.69% 99.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.9200 0.8450 0.9250 0.8550 0.2550 0.3900 0.4100 -
P/RPS 1.41 1.42 1.49 1.38 0.39 0.54 0.55 86.99%
  QoQ % -0.70% -4.70% 7.97% 253.85% -27.78% -1.82% -
  Horiz. % 256.36% 258.18% 270.91% 250.91% 70.91% 98.18% 100.00%
P/EPS -7.86 -3.26 -3.72 -3.61 -1.22 -10.43 -10.76 -18.84%
  QoQ % -141.10% 12.37% -3.05% -195.90% 88.30% 3.07% -
  Horiz. % 73.05% 30.30% 34.57% 33.55% 11.34% 96.93% 100.00%
EY -12.72 -30.66 -26.87 -27.69 -81.65 -9.59 -9.29 23.23%
  QoQ % 58.51% -14.10% 2.96% 66.09% -751.41% -3.23% -
  Horiz. % 136.92% 330.03% 289.24% 298.06% 878.90% 103.23% 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 1.31 1.16 1.25 1.13 0.32 0.39 0.41 116.47%
  QoQ % 12.93% -7.20% 10.62% 253.12% -17.95% -4.88% -
  Horiz. % 319.51% 282.93% 304.88% 275.61% 78.05% 95.12% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 -
Price 1.1100 0.8550 0.7350 1.0700 0.5500 0.3050 0.4550 -
P/RPS 1.70 1.44 1.19 1.72 0.84 0.42 0.61 97.67%
  QoQ % 18.06% 21.01% -30.81% 104.76% 100.00% -31.15% -
  Horiz. % 278.69% 236.07% 195.08% 281.97% 137.70% 68.85% 100.00%
P/EPS -9.48 -3.30 -2.96 -4.52 -2.64 -8.16 -11.94 -14.22%
  QoQ % -187.27% -11.49% 34.51% -71.21% 67.65% 31.66% -
  Horiz. % 79.40% 27.64% 24.79% 37.86% 22.11% 68.34% 100.00%
EY -10.54 -30.30 -33.81 -22.13 -37.86 -12.26 -8.37 16.56%
  QoQ % 65.21% 10.38% -52.78% 41.55% -208.81% -46.48% -
  Horiz. % 125.93% 362.01% 403.94% 264.40% 452.33% 146.48% 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 1.59 1.17 0.99 1.41 0.70 0.31 0.46 128.09%
  QoQ % 35.90% 18.18% -29.79% 101.43% 125.81% -32.61% -
  Horiz. % 345.65% 254.35% 215.22% 306.52% 152.17% 67.39% 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.
 


 

209  167  554  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 DGB 0.17+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.345+0.01 
 HSI-H8F 0.39-0.03 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.775+0.005 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers