Highlights

[HEXTAR] YoY Quarter Result on 2017-06-30 [#2]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     52.97%    YoY -     -266.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
Revenue 55,851 18,229 18,349 18,593 23,491 22,981 25,566 16.91%
  YoY % 206.39% -0.65% -1.31% -20.85% 2.22% -10.11% -
  Horiz. % 218.46% 71.30% 71.77% 72.73% 91.88% 89.89% 100.00%
PBT -21,256 -3,343 -1,877 -815 824 523 1,271 -
  YoY % -535.84% -78.10% -130.31% -198.91% 57.55% -58.85% -
  Horiz. % -1,672.38% -263.02% -147.68% -64.12% 64.83% 41.15% 100.00%
Tax -920 105 164 348 -249 -139 -344 21.73%
  YoY % -976.19% -35.98% -52.87% 239.76% -79.14% 59.59% -
  Horiz. % 267.44% -30.52% -47.67% -101.16% 72.38% 40.41% 100.00%
NP -22,176 -3,238 -1,713 -467 575 384 927 -
  YoY % -584.87% -89.03% -266.81% -181.22% 49.74% -58.58% -
  Horiz. % -2,392.23% -349.30% -184.79% -50.38% 62.03% 41.42% 100.00%
NP to SH -22,176 -3,238 -1,713 -467 575 384 927 -
  YoY % -584.87% -89.03% -266.81% -181.22% 49.74% -58.58% -
  Horiz. % -2,392.23% -349.30% -184.79% -50.38% 62.03% 41.42% 100.00%
Tax Rate - % - % - % - % 30.22 % 26.58 % 27.07 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 13.69% -1.81% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.64% 98.19% 100.00%
Total Cost 78,027 21,467 20,062 19,060 22,916 22,597 24,639 25.91%
  YoY % 263.47% 7.00% 5.26% -16.83% 1.41% -8.29% -
  Horiz. % 316.68% 87.13% 81.42% 77.36% 93.01% 91.71% 100.00%
Net Worth 196,956 68,882 78,420 105,075 97,962 91,957 89,709 17.02%
  YoY % 185.93% -12.16% -25.37% 7.26% 6.53% 2.51% -
  Horiz. % 219.55% 76.78% 87.42% 117.13% 109.20% 102.51% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
Net Worth 196,956 68,882 78,420 105,075 97,962 91,957 89,709 17.02%
  YoY % 185.93% -12.16% -25.37% 7.26% 6.53% 2.51% -
  Horiz. % 219.55% 76.78% 87.42% 117.13% 109.20% 102.51% 100.00%
NOSH 820,652 105,973 105,973 106,136 106,481 101,052 99,677 52.41%
  YoY % 674.40% 0.00% -0.15% -0.32% 5.37% 1.38% -
  Horiz. % 823.31% 106.32% 106.32% 106.48% 106.83% 101.38% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
NP Margin -39.71 % -17.76 % -9.34 % -2.51 % 2.45 % 1.67 % 3.63 % -
  YoY % -123.59% -90.15% -272.11% -202.45% 46.71% -53.99% -
  Horiz. % -1,093.94% -489.26% -257.30% -69.15% 67.49% 46.01% 100.00%
ROE -11.26 % -4.70 % -2.18 % -0.44 % 0.59 % 0.42 % 1.03 % -
  YoY % -139.57% -115.60% -395.45% -174.58% 40.48% -59.22% -
  Horiz. % -1,093.20% -456.31% -211.65% -42.72% 57.28% 40.78% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
RPS 6.81 17.20 17.31 17.52 22.06 22.74 25.65 -23.29%
  YoY % -60.41% -0.64% -1.20% -20.58% -2.99% -11.35% -
  Horiz. % 26.55% 67.06% 67.49% 68.30% 86.00% 88.65% 100.00%
EPS -2.70 -3.06 -1.62 -0.44 0.54 0.38 0.93 -
  YoY % 11.76% -88.89% -268.18% -181.48% 42.11% -59.14% -
  Horiz. % -290.32% -329.03% -174.19% -47.31% 58.06% 40.86% 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 0.2400 0.6500 0.7400 0.9900 0.9200 0.9100 0.9000 -23.22%
  YoY % -63.08% -12.16% -25.25% 7.61% 1.10% 1.11% -
  Horiz. % 26.67% 72.22% 82.22% 110.00% 102.22% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
RPS 6.81 2.22 2.24 2.27 2.86 2.80 3.12 16.89%
  YoY % 206.76% -0.89% -1.32% -20.63% 2.14% -10.26% -
  Horiz. % 218.27% 71.15% 71.79% 72.76% 91.67% 89.74% 100.00%
EPS -2.70 -0.39 -0.21 -0.06 0.07 0.05 0.11 -
  YoY % -592.31% -85.71% -250.00% -185.71% 40.00% -54.55% -
  Horiz. % -2,454.55% -354.55% -190.91% -54.55% 63.64% 45.45% 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 0.2400 0.0839 0.0956 0.1280 0.1194 0.1121 0.1093 17.03%
  YoY % 186.05% -12.24% -25.31% 7.20% 6.51% 2.56% -
  Horiz. % 219.58% 76.76% 87.47% 117.11% 109.24% 102.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 -
Price 0.7800 0.9200 0.9250 0.4100 0.5500 0.8550 0.9100 -
P/RPS 11.46 5.35 5.34 2.34 2.49 3.76 3.55 26.40%
  YoY % 114.21% 0.19% 128.21% -6.02% -33.78% 5.92% -
  Horiz. % 322.82% 150.70% 150.42% 65.92% 70.14% 105.92% 100.00%
P/EPS -28.86 -30.11 -57.22 -93.18 101.85 225.00 97.85 -
  YoY % 4.15% 47.38% 38.59% -191.49% -54.73% 129.94% -
  Horiz. % -29.49% -30.77% -58.48% -95.23% 104.09% 229.94% 100.00%
EY -3.46 -3.32 -1.75 -1.07 0.98 0.44 1.02 -
  YoY % -4.22% -89.71% -63.55% -209.18% 122.73% -56.86% -
  Horiz. % -339.22% -325.49% -171.57% -104.90% 96.08% 43.14% 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 3.25 1.42 1.25 0.41 0.60 0.94 1.01 26.32%
  YoY % 128.87% 13.60% 204.88% -31.67% -36.17% -6.93% -
  Horiz. % 321.78% 140.59% 123.76% 40.59% 59.41% 93.07% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 CAGR
Date 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 28/08/14 -
Price 0.7000 0.8800 0.7350 0.4550 0.3800 0.8350 0.8050 -
P/RPS 10.29 5.12 4.24 2.60 1.72 3.67 3.14 26.78%
  YoY % 100.98% 20.75% 63.08% 51.16% -53.13% 16.88% -
  Horiz. % 327.71% 163.06% 135.03% 82.80% 54.78% 116.88% 100.00%
P/EPS -25.90 -28.80 -45.47 -103.41 70.37 219.74 86.56 -
  YoY % 10.07% 36.66% 56.03% -246.95% -67.98% 153.86% -
  Horiz. % -29.92% -33.27% -52.53% -119.47% 81.30% 253.86% 100.00%
EY -3.86 -3.47 -2.20 -0.97 1.42 0.46 1.16 -
  YoY % -11.24% -57.73% -126.80% -168.31% 208.70% -60.34% -
  Horiz. % -332.76% -299.14% -189.66% -83.62% 122.41% 39.66% 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 2.92 1.35 0.99 0.46 0.41 0.92 0.89 26.81%
  YoY % 116.30% 36.36% 115.22% 12.20% -55.43% 3.37% -
  Horiz. % 328.09% 151.69% 111.24% 51.69% 46.07% 103.37% 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.
 


 

221  327  489  1237 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.305+0.02 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 MTOUCHE 0.1750.00 
 VC 0.08-0.005 
 HSI-C7K 0.29-0.105 
 ICON 0.70+0.285 
 SUPERMX 1.51-0.03 
 DGB 0.14+0.005 
 VC-PA 0.03-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
5. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
8. 抽烟心痛?还是买到做烟的公司心痛? VITA Analysis
Partners & Brokers