Highlights

[HEXTAR] YoY Annualized Quarter Result on 2013-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -48.99%    YoY -     -38.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,288 118,532 112,092 91,216 87,908 100,452 97,016 -7.00%
  YoY % -44.08% 5.75% 22.89% 3.76% -12.49% 3.54% -
  Horiz. % 68.33% 122.18% 115.54% 94.02% 90.61% 103.54% 100.00%
PBT -2,260 4,154 3,588 3,000 3,736 6,340 5,844 -
  YoY % -154.41% 15.77% 19.60% -19.70% -41.07% 8.49% -
  Horiz. % -38.67% 71.08% 61.40% 51.33% 63.93% 108.49% 100.00%
Tax -204 -1,570 -1,508 -1,208 -808 -1,904 -1,888 -34.54%
  YoY % 87.01% -4.11% -24.83% -49.50% 57.56% -0.85% -
  Horiz. % 10.81% 83.16% 79.87% 63.98% 42.80% 100.85% 100.00%
NP -2,464 2,584 2,080 1,792 2,928 4,436 3,956 -
  YoY % -195.36% 24.23% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 65.32% 52.58% 45.30% 74.01% 112.13% 100.00%
NP to SH -2,464 2,584 2,080 1,792 2,928 4,436 3,956 -
  YoY % -195.36% 24.23% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 65.32% 52.58% 45.30% 74.01% 112.13% 100.00%
Tax Rate - % 37.79 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % -
  YoY % 0.00% -10.09% 4.37% 86.18% -27.97% -7.06% -
  Horiz. % 0.00% 116.96% 130.08% 124.64% 66.95% 92.94% 100.00%
Total Cost 68,752 115,948 110,012 89,424 84,980 96,016 93,060 -5.60%
  YoY % -40.70% 5.40% 23.02% 5.23% -11.49% 3.18% -
  Horiz. % 73.88% 124.59% 118.22% 96.09% 91.32% 103.18% 100.00%
Net Worth 124,262 96,370 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 28.94% 0.90% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.29% 122.19% 115.91% 116.74% 103.09% 100.00%
Dividend
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 124,262 96,370 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 28.94% 0.90% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.29% 122.19% 115.91% 116.74% 103.09% 100.00%
NOSH 106,206 105,901 106,122 99,555 100,273 79,784 79,758 5.60%
  YoY % 0.29% -0.21% 6.60% -0.72% 25.68% 0.03% -
  Horiz. % 133.16% 132.78% 133.06% 124.82% 125.72% 100.03% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -3.72 % 2.18 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % -
  YoY % -270.64% 17.20% -5.10% -41.14% -24.66% 8.33% -
  Horiz. % -91.18% 53.43% 45.59% 48.04% 81.62% 108.33% 100.00%
ROE -1.98 % 2.68 % 2.18 % 1.98 % 3.21 % 5.50 % 5.06 % -
  YoY % -173.88% 22.94% 10.10% -38.32% -41.64% 8.70% -
  Horiz. % -39.13% 52.96% 43.08% 39.13% 63.44% 108.70% 100.00%
Per Share
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.41 111.93 105.63 91.62 87.67 125.90 121.64 -11.93%
  YoY % -44.24% 5.96% 15.29% 4.51% -30.37% 3.50% -
  Horiz. % 51.31% 92.02% 86.84% 75.32% 72.07% 103.50% 100.00%
EPS -2.32 2.44 1.96 1.80 2.92 5.56 4.96 -
  YoY % -195.08% 24.49% 8.89% -38.36% -47.48% 12.10% -
  Horiz. % -46.77% 49.19% 39.52% 36.29% 58.87% 112.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1700 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 3.43%
  YoY % 28.57% 1.11% -1.10% 0.00% -9.90% 3.06% -
  Horiz. % 119.39% 92.86% 91.84% 92.86% 92.86% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.08 14.44 13.66 11.11 10.71 12.24 11.82 -6.99%
  YoY % -44.04% 5.71% 22.95% 3.73% -12.50% 3.55% -
  Horiz. % 68.36% 122.17% 115.57% 93.99% 90.61% 103.55% 100.00%
EPS -0.30 0.31 0.25 0.22 0.36 0.54 0.48 -
  YoY % -196.77% 24.00% 13.64% -38.89% -33.33% 12.50% -
  Horiz. % -62.50% 64.58% 52.08% 45.83% 75.00% 112.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1514 0.1174 0.1164 0.1104 0.1112 0.0982 0.0952 9.24%
  YoY % 28.96% 0.86% 5.43% -0.72% 13.24% 3.15% -
  Horiz. % 159.03% 123.32% 122.27% 115.97% 116.81% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4850 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 -
P/RPS 0.78 0.58 0.70 0.71 0.71 0.42 0.39 14.11%
  YoY % 34.48% -17.14% -1.41% 0.00% 69.05% 7.69% -
  Horiz. % 200.00% 148.72% 179.49% 182.05% 182.05% 107.69% 100.00%
P/EPS -20.91 26.64 37.76 36.39 21.23 9.53 9.68 -
  YoY % -178.49% -29.45% 3.76% 71.41% 122.77% -1.55% -
  Horiz. % -216.01% 275.21% 390.08% 375.93% 219.32% 98.45% 100.00%
EY -4.78 3.75 2.65 2.75 4.71 10.49 10.33 -
  YoY % -227.47% 41.51% -3.64% -41.61% -55.10% 1.55% -
  Horiz. % -46.27% 36.30% 25.65% 26.62% 45.60% 101.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.71 0.82 0.72 0.68 0.52 0.49 -3.34%
  YoY % -42.25% -13.41% 13.89% 5.88% 30.77% 6.12% -
  Horiz. % 83.67% 144.90% 167.35% 146.94% 138.78% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/06/16 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.4850 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 -
P/RPS 0.78 0.50 0.65 0.80 0.68 0.43 0.49 9.26%
  YoY % 56.00% -23.08% -18.75% 17.65% 58.14% -12.24% -
  Horiz. % 159.18% 102.04% 132.65% 163.27% 138.78% 87.76% 100.00%
P/EPS -20.91 23.16 35.20 40.83 20.55 9.71 11.90 -
  YoY % -190.28% -34.20% -13.79% 98.69% 111.64% -18.40% -
  Horiz. % -175.71% 194.62% 295.80% 343.11% 172.69% 81.60% 100.00%
EY -4.78 4.32 2.84 2.45 4.87 10.30 8.41 -
  YoY % -210.65% 52.11% 15.92% -49.69% -52.72% 22.47% -
  Horiz. % -56.84% 51.37% 33.77% 29.13% 57.91% 122.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.62 0.77 0.81 0.66 0.53 0.60 -6.99%
  YoY % -33.87% -19.48% -4.94% 22.73% 24.53% -11.67% -
  Horiz. % 68.33% 103.33% 128.33% 135.00% 110.00% 88.33% 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.
 


 

350  385  466  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.425+0.005 
 SANICHI 0.065+0.005 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers