Highlights

[HEXTAR] YoY Annualized Quarter Result on 2018-03-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     41.47%    YoY -     50.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Revenue 70,312 61,924 55,132 66,288 112,092 118,532 91,216 -4.84%
  YoY % 13.55% 12.32% -16.83% -40.86% -5.43% 29.95% -
  Horiz. % 77.08% 67.89% 60.44% 72.67% 122.89% 129.95% 100.00%
PBT -268 -6,384 -14,264 -2,260 3,588 4,154 3,000 -
  YoY % 95.80% 55.24% -531.15% -162.99% -13.63% 38.47% -
  Horiz. % -8.93% -212.80% -475.47% -75.33% 119.60% 138.47% 100.00%
Tax -824 -876 -304 -204 -1,508 -1,570 -1,208 -7.03%
  YoY % 5.94% -188.16% -49.02% 86.47% 3.95% -29.97% -
  Horiz. % 68.21% 72.52% 25.17% 16.89% 124.83% 129.97% 100.00%
NP -1,092 -7,260 -14,568 -2,464 2,080 2,584 1,792 -
  YoY % 84.96% 50.16% -491.23% -218.46% -19.50% 44.20% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 144.20% 100.00%
NP to SH -1,092 -7,260 -14,568 -2,464 2,080 2,584 1,792 -
  YoY % 84.96% 50.16% -491.23% -218.46% -19.50% 44.20% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 144.20% 100.00%
Tax Rate - % - % - % - % 42.03 % 37.79 % 40.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 11.22% -6.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.37% 93.84% 100.00%
Total Cost 71,404 69,184 69,700 68,752 110,012 115,948 89,424 -4.20%
  YoY % 3.21% -0.74% 1.38% -37.51% -5.12% 29.66% -
  Horiz. % 79.85% 77.37% 77.94% 76.88% 123.02% 129.66% 100.00%
Net Worth 61,464 72,061 80,539 124,262 95,510 96,370 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.89% 6.37% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.37% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Net Worth 61,464 72,061 80,539 124,262 95,510 96,370 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.89% 6.37% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.37% 100.00%
NOSH 105,973 105,973 105,973 106,206 106,122 105,901 99,555 1.20%
  YoY % 0.00% 0.00% -0.22% 0.08% 0.21% 6.37% -
  Horiz. % 106.45% 106.45% 106.45% 106.68% 106.60% 106.37% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
NP Margin -1.55 % -11.72 % -26.42 % -3.72 % 1.86 % 2.18 % 1.96 % -
  YoY % 86.77% 55.64% -610.22% -300.00% -14.68% 11.22% -
  Horiz. % -79.08% -597.96% -1,347.96% -189.80% 94.90% 111.22% 100.00%
ROE -1.78 % -10.07 % -18.09 % -1.98 % 2.18 % 2.68 % 1.98 % -
  YoY % 82.32% 44.33% -813.64% -190.83% -18.66% 35.35% -
  Horiz. % -89.90% -508.59% -913.64% -100.00% 110.10% 135.35% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 66.35 58.43 52.02 62.41 105.63 111.93 91.62 -5.96%
  YoY % 13.55% 12.32% -16.65% -40.92% -5.63% 22.17% -
  Horiz. % 72.42% 63.77% 56.78% 68.12% 115.29% 122.17% 100.00%
EPS -1.04 -6.84 -13.76 -2.32 1.96 2.44 1.80 -
  YoY % 84.80% 50.29% -493.10% -218.37% -19.67% 35.56% -
  Horiz. % -57.78% -380.00% -764.44% -128.89% 108.89% 135.56% 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 0.5800 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 -8.22%
  YoY % -14.71% -10.53% -35.04% 30.00% -1.10% 0.00% -
  Horiz. % 63.74% 74.73% 83.52% 128.57% 98.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 8.57 7.55 6.72 8.08 13.66 14.44 11.11 -4.82%
  YoY % 13.51% 12.35% -16.83% -40.85% -5.40% 29.97% -
  Horiz. % 77.14% 67.96% 60.49% 72.73% 122.95% 129.97% 100.00%
EPS -0.13 -0.88 -1.78 -0.30 0.25 0.31 0.22 -
  YoY % 85.23% 50.56% -493.33% -220.00% -19.35% 40.91% -
  Horiz. % -59.09% -400.00% -809.09% -136.36% 113.64% 140.91% 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 0.0749 0.0878 0.0981 0.1514 0.1164 0.1174 0.1104 -7.12%
  YoY % -14.69% -10.50% -35.20% 30.07% -0.85% 6.34% -
  Horiz. % 67.84% 79.53% 88.86% 137.14% 105.43% 106.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 -
Price 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 0.6550 -
P/RPS 1.28 1.63 1.64 0.78 0.70 0.58 0.71 11.88%
  YoY % -21.47% -0.61% 110.26% 11.43% 20.69% -18.31% -
  Horiz. % 180.28% 229.58% 230.99% 109.86% 98.59% 81.69% 100.00%
P/EPS -82.49 -13.87 -6.22 -20.91 37.76 26.64 36.39 -
  YoY % -494.74% -122.99% 70.25% -155.38% 41.74% -26.79% -
  Horiz. % -226.68% -38.11% -17.09% -57.46% 103.76% 73.21% 100.00%
EY -1.21 -7.21 -16.08 -4.78 2.65 3.75 2.75 -
  YoY % 83.22% 55.16% -236.40% -280.38% -29.33% 36.36% -
  Horiz. % -44.00% -262.18% -584.73% -173.82% 96.36% 136.36% 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 1.47 1.40 1.13 0.41 0.82 0.71 0.72 14.57%
  YoY % 5.00% 23.89% 175.61% -50.00% 15.49% -1.39% -
  Horiz. % 204.17% 194.44% 156.94% 56.94% 113.89% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 -
Price 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 0.7350 -
P/RPS 1.15 1.61 2.06 0.78 0.65 0.50 0.80 7.16%
  YoY % -28.57% -21.84% 164.10% 20.00% 30.00% -37.50% -
  Horiz. % 143.75% 201.25% 257.50% 97.50% 81.25% 62.50% 100.00%
P/EPS -73.75 -13.72 -7.78 -20.91 35.20 23.16 40.83 -
  YoY % -437.54% -76.35% 62.79% -159.40% 51.99% -43.28% -
  Horiz. % -180.63% -33.60% -19.05% -51.21% 86.21% 56.72% 100.00%
EY -1.36 -7.29 -12.85 -4.78 2.84 4.32 2.45 -
  YoY % 81.34% 43.27% -168.83% -268.31% -34.26% 76.33% -
  Horiz. % -55.51% -297.55% -524.49% -195.10% 115.92% 176.33% 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 1.31 1.38 1.41 0.41 0.77 0.62 0.81 9.59%
  YoY % -5.07% -2.13% 243.90% -46.75% 24.19% -23.46% -
  Horiz. % 161.73% 170.37% 174.07% 50.62% 95.06% 76.54% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers