Highlights

[HEXTAR] YoY Quarter Result on 2013-09-30 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend QoQ -     4.14%    YoY -     13.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 18,355 12,456 20,203 25,038 24,192 25,844 23,887 -3.56%
  YoY % 47.36% -38.35% -19.31% 3.50% -6.39% 8.19% -
  Horiz. % 76.84% 52.15% 84.58% 104.82% 101.28% 108.19% 100.00%
PBT -5,480 -20,668 -3,303 1,590 1,163 888 995 -
  YoY % 73.49% -525.73% -307.74% 36.72% 30.97% -10.75% -
  Horiz. % -550.75% -2,077.19% -331.96% 159.80% 116.88% 89.25% 100.00%
Tax -733 -593 144 -484 -189 -148 -368 9.96%
  YoY % -23.61% -511.81% 129.75% -156.08% -27.70% 59.78% -
  Horiz. % 199.18% 161.14% -39.13% 131.52% 51.36% 40.22% 100.00%
NP -6,213 -21,261 -3,159 1,106 974 740 627 -
  YoY % 70.78% -573.03% -385.62% 13.55% 31.62% 18.02% -
  Horiz. % -990.91% -3,390.91% -503.83% 176.40% 155.34% 118.02% 100.00%
NP to SH -6,213 -21,261 -3,159 1,106 974 740 627 -
  YoY % 70.78% -573.03% -385.62% 13.55% 31.62% 18.02% -
  Horiz. % -990.91% -3,390.91% -503.83% 176.40% 155.34% 118.02% 100.00%
Tax Rate - % - % - % 30.44 % 16.25 % 16.67 % 36.98 % -
  YoY % 0.00% 0.00% 0.00% 87.32% -2.52% -54.92% -
  Horiz. % 0.00% 0.00% 0.00% 82.31% 43.94% 45.08% 100.00%
Total Cost 24,568 33,717 23,362 23,932 23,218 25,104 23,260 0.76%
  YoY % -27.13% 44.32% -2.38% 3.08% -7.51% 7.93% -
  Horiz. % 105.62% 144.96% 100.44% 102.89% 99.82% 107.93% 100.00%
Net Worth 74,181 83,718 127,208 90,666 73,049 79,315 77,206 -0.55%
  YoY % -11.39% -34.19% 40.30% 24.12% -7.90% 2.73% -
  Horiz. % 96.08% 108.43% 164.76% 117.43% 94.62% 102.73% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 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
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 74,181 83,718 127,208 90,666 73,049 79,315 77,206 -0.55%
  YoY % -11.39% -34.19% 40.30% 24.12% -7.90% 2.73% -
  Horiz. % 96.08% 108.43% 164.76% 117.43% 94.62% 102.73% 100.00%
NOSH 105,973 105,973 106,006 99,633 81,166 80,116 79,594 4.02%
  YoY % 0.00% -0.03% 6.40% 22.75% 1.31% 0.66% -
  Horiz. % 133.14% 133.14% 133.18% 125.18% 101.98% 100.66% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -33.85 % -170.69 % -15.64 % 4.42 % 4.03 % 2.86 % 2.62 % -
  YoY % 80.17% -991.37% -453.85% 9.68% 40.91% 9.16% -
  Horiz. % -1,291.98% -6,514.89% -596.95% 168.70% 153.82% 109.16% 100.00%
ROE -8.38 % -25.40 % -2.48 % 1.22 % 1.33 % 0.93 % 0.81 % -
  YoY % 67.01% -924.19% -303.28% -8.27% 43.01% 14.81% -
  Horiz. % -1,034.57% -3,135.80% -306.17% 150.62% 164.20% 114.81% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.32 11.75 19.06 25.13 29.81 32.26 30.01 -7.29%
  YoY % 47.40% -38.35% -24.15% -15.70% -7.59% 7.50% -
  Horiz. % 57.71% 39.15% 63.51% 83.74% 99.33% 107.50% 100.00%
EPS -5.86 -20.06 -2.98 1.11 1.20 0.93 0.78 -
  YoY % 70.79% -573.15% -368.47% -7.50% 29.03% 19.23% -
  Horiz. % -751.28% -2,571.79% -382.05% 142.31% 153.85% 119.23% 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 0.7000 0.7900 1.2000 0.9100 0.9000 0.9900 0.9700 -4.40%
  YoY % -11.39% -34.17% 31.87% 1.11% -9.09% 2.06% -
  Horiz. % 72.16% 81.44% 123.71% 93.81% 92.78% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.24 1.52 2.46 3.05 2.95 3.15 2.91 -3.54%
  YoY % 47.37% -38.21% -19.34% 3.39% -6.35% 8.25% -
  Horiz. % 76.98% 52.23% 84.54% 104.81% 101.37% 108.25% 100.00%
EPS -0.76 -2.59 -0.38 0.13 0.12 0.09 0.08 -
  YoY % 70.66% -581.58% -392.31% 8.33% 33.33% 12.50% -
  Horiz. % -950.00% -3,237.50% -475.00% 162.50% 150.00% 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 0.0904 0.1020 0.1550 0.1105 0.0890 0.0966 0.0941 -0.55%
  YoY % -11.37% -34.19% 40.27% 24.16% -7.87% 2.66% -
  Horiz. % 96.07% 108.40% 164.72% 117.43% 94.58% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.9200 0.2550 0.7000 0.6300 0.6200 0.4400 0.4600 -
P/RPS 5.31 2.17 0.00 2.51 2.08 1.36 1.53 18.70%
  YoY % 144.70% 0.00% 0.00% 20.67% 52.94% -11.11% -
  Horiz. % 347.06% 141.83% 0.00% 164.05% 135.95% 88.89% 100.00%
P/EPS -15.69 -1.27 0.00 56.75 51.67 47.64 58.39 -
  YoY % -1,135.43% 0.00% 0.00% 9.83% 8.46% -18.41% -
  Horiz. % -26.87% -2.18% 0.00% 97.19% 88.49% 81.59% 100.00%
EY -6.37 -78.68 0.00 1.76 1.94 2.10 1.71 -
  YoY % 91.90% 0.00% 0.00% -9.28% -7.62% 22.81% -
  Horiz. % -372.51% -4,601.17% 0.00% 102.92% 113.45% 122.81% 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 0.32 0.70 0.69 0.69 0.44 0.47 15.17%
  YoY % 309.38% -54.29% 1.45% 0.00% 56.82% -6.38% -
  Horiz. % 278.72% 68.09% 148.94% 146.81% 146.81% 93.62% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 29/11/11 29/11/10 -
Price 1.1100 0.5500 0.5800 0.6250 0.6000 0.4900 0.4800 -
P/RPS 6.41 4.68 0.00 2.49 2.01 1.52 1.60 21.07%
  YoY % 36.97% 0.00% 0.00% 23.88% 32.24% -5.00% -
  Horiz. % 400.62% 292.50% 0.00% 155.62% 125.62% 95.00% 100.00%
P/EPS -18.93 -2.74 0.00 56.30 50.00 53.05 60.93 -
  YoY % -590.88% 0.00% 0.00% 12.60% -5.75% -12.93% -
  Horiz. % -31.07% -4.50% 0.00% 92.40% 82.06% 87.07% 100.00%
EY -5.28 -36.48 0.00 1.78 2.00 1.89 1.64 -
  YoY % 85.53% 0.00% 0.00% -11.00% 5.82% 15.24% -
  Horiz. % -321.95% -2,224.39% 0.00% 108.54% 121.95% 115.24% 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 1.59 0.70 0.58 0.69 0.67 0.49 0.49 17.61%
  YoY % 127.14% 20.69% -15.94% 2.99% 36.73% 0.00% -
  Horiz. % 324.49% 142.86% 118.37% 140.82% 136.73% 100.00% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. OVERLOOKED GEM : BENEFICIARY OF BUDGET 2020 !!! Bursa Master
2. Dayang’s Price Rise is not Reflected on Naim - Koon Yew Yin Koon Yew Yin's Blog
3. THE NUMBER ONE CHAMPION UP-TRENDING STOCK OF BURSA FOR YEAR 2019, 2020, 2021 ALL MUST NOT MISS NOW!! THE INVESTMENT APPROACH OF CALVIN TAN
4. Bumi Armada: What Happened and Why? Weekly GreenTrade$ watchlist
5. MUI PROPERTY (3913) HIGH VALUE STOCK WITH POWERFUL GROWTH CATALYST, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. SAPNRG or SAPNRG-WA? i3gambler
7. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
8. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers