Highlights

[HEXTAR] YoY Quarter Result on 2014-06-30 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     141.41%    YoY -     -12.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 18,349 18,593 23,491 25,566 24,834 25,275 23,687 -4.00%
  YoY % -1.31% -20.85% -8.12% 2.95% -1.74% 6.70% -
  Horiz. % 77.46% 78.49% 99.17% 107.93% 104.84% 106.70% 100.00%
PBT -1,877 -815 824 1,271 844 1,282 1,115 -
  YoY % -130.31% -198.91% -35.17% 50.59% -34.17% 14.98% -
  Horiz. % -168.34% -73.09% 73.90% 113.99% 75.70% 114.98% 100.00%
Tax 164 348 -249 -344 -231 -275 -345 -
  YoY % -52.87% 239.76% 27.62% -48.92% 16.00% 20.29% -
  Horiz. % -47.54% -100.87% 72.17% 99.71% 66.96% 79.71% 100.00%
NP -1,713 -467 575 927 613 1,007 770 -
  YoY % -266.81% -181.22% -37.97% 51.22% -39.13% 30.78% -
  Horiz. % -222.47% -60.65% 74.68% 120.39% 79.61% 130.78% 100.00%
NP to SH -1,713 -467 575 927 613 1,007 770 -
  YoY % -266.81% -181.22% -37.97% 51.22% -39.13% 30.78% -
  Horiz. % -222.47% -60.65% 74.68% 120.39% 79.61% 130.78% 100.00%
Tax Rate - % - % 30.22 % 27.07 % 27.37 % 21.45 % 30.94 % -
  YoY % 0.00% 0.00% 11.64% -1.10% 27.60% -30.67% -
  Horiz. % 0.00% 0.00% 97.67% 87.49% 88.46% 69.33% 100.00%
Total Cost 20,062 19,060 22,916 24,639 24,221 24,268 22,917 -2.10%
  YoY % 5.26% -16.83% -6.99% 1.73% -0.19% 5.90% -
  Horiz. % 87.54% 83.17% 100.00% 107.51% 105.69% 105.90% 100.00%
Net Worth 78,420 105,075 97,962 89,709 91,447 81,519 79,406 -0.20%
  YoY % -25.37% 7.26% 9.20% -1.90% 12.18% 2.66% -
  Horiz. % 98.76% 132.33% 123.37% 112.98% 115.16% 102.66% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 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
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 78,420 105,075 97,962 89,709 91,447 81,519 79,406 -0.20%
  YoY % -25.37% 7.26% 9.20% -1.90% 12.18% 2.66% -
  Horiz. % 98.76% 132.33% 123.37% 112.98% 115.16% 102.66% 100.00%
NOSH 105,973 106,136 106,481 99,677 100,491 79,920 80,208 4.55%
  YoY % -0.15% -0.32% 6.83% -0.81% 25.74% -0.36% -
  Horiz. % 132.12% 132.33% 132.76% 124.27% 125.29% 99.64% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -9.34 % -2.51 % 2.45 % 3.63 % 2.47 % 3.98 % 3.25 % -
  YoY % -272.11% -202.45% -32.51% 46.96% -37.94% 22.46% -
  Horiz. % -287.38% -77.23% 75.38% 111.69% 76.00% 122.46% 100.00%
ROE -2.18 % -0.44 % 0.59 % 1.03 % 0.67 % 1.24 % 0.97 % -
  YoY % -395.45% -174.58% -42.72% 53.73% -45.97% 27.84% -
  Horiz. % -224.74% -45.36% 60.82% 106.19% 69.07% 127.84% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.31 17.52 22.06 25.65 24.71 31.63 29.53 -8.18%
  YoY % -1.20% -20.58% -14.00% 3.80% -21.88% 7.11% -
  Horiz. % 58.62% 59.33% 74.70% 86.86% 83.68% 107.11% 100.00%
EPS -1.62 -0.44 0.54 0.93 0.61 1.26 0.96 -
  YoY % -268.18% -181.48% -41.94% 52.46% -51.59% 31.25% -
  Horiz. % -168.75% -45.83% 56.25% 96.88% 63.54% 131.25% 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 0.7400 0.9900 0.9200 0.9000 0.9100 1.0200 0.9900 -4.55%
  YoY % -25.25% 7.61% 2.22% -1.10% -10.78% 3.03% -
  Horiz. % 74.75% 100.00% 92.93% 90.91% 91.92% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.24 2.27 2.86 3.12 3.03 3.08 2.89 -3.99%
  YoY % -1.32% -20.63% -8.33% 2.97% -1.62% 6.57% -
  Horiz. % 77.51% 78.55% 98.96% 107.96% 104.84% 106.57% 100.00%
EPS -0.21 -0.06 0.07 0.11 0.07 0.12 0.09 -
  YoY % -250.00% -185.71% -36.36% 57.14% -41.67% 33.33% -
  Horiz. % -233.33% -66.67% 77.78% 122.22% 77.78% 133.33% 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 0.0956 0.1280 0.1194 0.1093 0.1114 0.0993 0.0968 -0.20%
  YoY % -25.31% 7.20% 9.24% -1.89% 12.19% 2.58% -
  Horiz. % 98.76% 132.23% 123.35% 112.91% 115.08% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 29/03/13 30/03/12 31/03/11 -
Price 0.9250 0.4100 0.5500 0.9100 0.6100 0.5400 0.4600 -
P/RPS 5.34 2.34 2.49 3.55 2.47 1.71 1.56 21.74%
  YoY % 128.21% -6.02% -29.86% 43.72% 44.44% 9.62% -
  Horiz. % 342.31% 150.00% 159.62% 227.56% 158.33% 109.62% 100.00%
P/EPS -57.22 -93.18 101.85 97.85 100.00 42.86 47.92 -
  YoY % 38.59% -191.49% 4.09% -2.15% 133.32% -10.56% -
  Horiz. % -119.41% -194.45% 212.54% 204.19% 208.68% 89.44% 100.00%
EY -1.75 -1.07 0.98 1.02 1.00 2.33 2.09 -
  YoY % -63.55% -209.18% -3.92% 2.00% -57.08% 11.48% -
  Horiz. % -83.73% -51.20% 46.89% 48.80% 47.85% 111.48% 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 1.25 0.41 0.60 1.01 0.67 0.53 0.46 17.33%
  YoY % 204.88% -31.67% -40.59% 50.75% 26.42% 15.22% -
  Horiz. % 271.74% 89.13% 130.43% 219.57% 145.65% 115.22% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/08/17 30/08/16 26/08/15 28/08/14 27/05/13 30/05/12 30/05/11 -
Price 0.7350 0.4550 0.3800 0.8050 0.6200 0.5300 0.5850 -
P/RPS 4.24 2.60 1.72 3.14 2.51 1.68 1.98 12.95%
  YoY % 63.08% 51.16% -45.22% 25.10% 49.40% -15.15% -
  Horiz. % 214.14% 131.31% 86.87% 158.59% 126.77% 84.85% 100.00%
P/EPS -45.47 -103.41 70.37 86.56 101.64 42.06 60.94 -
  YoY % 56.03% -246.95% -18.70% -14.84% 141.65% -30.98% -
  Horiz. % -74.61% -169.69% 115.47% 142.04% 166.79% 69.02% 100.00%
EY -2.20 -0.97 1.42 1.16 0.98 2.38 1.64 -
  YoY % -126.80% -168.31% 22.41% 18.37% -58.82% 45.12% -
  Horiz. % -134.15% -59.15% 86.59% 70.73% 59.76% 145.12% 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 0.99 0.46 0.41 0.89 0.68 0.52 0.59 8.63%
  YoY % 115.22% 12.20% -53.93% 30.88% 30.77% -11.86% -
  Horiz. % 167.80% 77.97% 69.49% 150.85% 115.25% 88.14% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers