Highlights

[HEXTAR] YoY Quarter Result on 2014-09-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 01-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -61.17%    YoY -     -67.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 18,552 21,029 22,885 23,187 24,529 27,457 27,506 -6.10%
  YoY % -11.78% -8.11% -1.30% -5.47% -10.66% -0.18% -
  Horiz. % 67.45% 76.45% 83.20% 84.30% 89.18% 99.82% 100.00%
PBT -605 385 412 536 1,413 1,395 2,345 -
  YoY % -257.14% -6.55% -23.13% -62.07% 1.29% -40.51% -
  Horiz. % -25.80% 16.42% 17.57% 22.86% 60.26% 59.49% 100.00%
Tax -230 -98 -214 -176 -351 -89 -486 -11.27%
  YoY % -134.69% 54.21% -21.59% 49.86% -294.38% 81.69% -
  Horiz. % 47.33% 20.16% 44.03% 36.21% 72.22% 18.31% 100.00%
NP -835 287 198 360 1,062 1,306 1,859 -
  YoY % -390.94% 44.95% -45.00% -66.10% -18.68% -29.75% -
  Horiz. % -44.92% 15.44% 10.65% 19.37% 57.13% 70.25% 100.00%
NP to SH -835 279 198 360 1,062 1,306 1,859 -
  YoY % -399.28% 40.91% -45.00% -66.10% -18.68% -29.75% -
  Horiz. % -44.92% 15.01% 10.65% 19.37% 57.13% 70.25% 100.00%
Tax Rate - % 25.45 % 51.94 % 32.84 % 24.84 % 6.38 % 20.72 % -
  YoY % 0.00% -51.00% 58.16% 32.21% 289.34% -69.21% -
  Horiz. % 0.00% 122.83% 250.68% 158.49% 119.88% 30.79% 100.00%
Total Cost 19,387 20,742 22,687 22,827 23,467 26,151 25,647 -4.37%
  YoY % -6.53% -8.57% -0.61% -2.73% -10.26% 1.97% -
  Horiz. % 75.59% 80.87% 88.46% 89.00% 91.50% 101.97% 100.00%
Net Worth 77,360 104,913 95,873 89,999 89,167 89,737 78,526 -0.24%
  YoY % -26.26% 9.43% 6.53% 0.93% -0.63% 14.28% -
  Horiz. % 98.51% 133.60% 122.09% 114.61% 113.55% 114.28% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 77,360 104,913 95,873 89,999 89,167 89,737 78,526 -0.24%
  YoY % -26.26% 9.43% 6.53% 0.93% -0.63% 14.28% -
  Horiz. % 98.51% 133.60% 122.09% 114.61% 113.55% 114.28% 100.00%
NOSH 105,973 105,973 104,210 99,999 100,188 80,122 80,129 4.57%
  YoY % 0.00% 1.69% 4.21% -0.19% 25.04% -0.01% -
  Horiz. % 132.25% 132.25% 130.05% 124.80% 125.03% 99.99% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.50 % 1.36 % 0.87 % 1.55 % 4.33 % 4.76 % 6.76 % -
  YoY % -430.88% 56.32% -43.87% -64.20% -9.03% -29.59% -
  Horiz. % -66.57% 20.12% 12.87% 22.93% 64.05% 70.41% 100.00%
ROE -1.08 % 0.27 % 0.21 % 0.40 % 1.19 % 1.46 % 2.37 % -
  YoY % -500.00% 28.57% -47.50% -66.39% -18.49% -38.40% -
  Horiz. % -45.57% 11.39% 8.86% 16.88% 50.21% 61.60% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.51 19.84 21.96 23.19 24.48 34.27 34.33 -10.20%
  YoY % -11.74% -9.65% -5.30% -5.27% -28.57% -0.17% -
  Horiz. % 51.00% 57.79% 63.97% 67.55% 71.31% 99.83% 100.00%
EPS -0.79 0.27 0.19 0.36 1.06 1.63 2.32 -
  YoY % -392.59% 42.11% -47.22% -66.04% -34.97% -29.74% -
  Horiz. % -34.05% 11.64% 8.19% 15.52% 45.69% 70.26% 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 0.7300 0.9900 0.9200 0.9000 0.8900 1.1200 0.9800 -4.60%
  YoY % -26.26% 7.61% 2.22% 1.12% -20.54% 14.29% -
  Horiz. % 74.49% 101.02% 93.88% 91.84% 90.82% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.26 2.56 2.79 2.83 2.99 3.35 3.35 -6.10%
  YoY % -11.72% -8.24% -1.41% -5.35% -10.75% 0.00% -
  Horiz. % 67.46% 76.42% 83.28% 84.48% 89.25% 100.00% 100.00%
EPS -0.10 0.03 0.02 0.04 0.13 0.16 0.23 -
  YoY % -433.33% 50.00% -50.00% -69.23% -18.75% -30.43% -
  Horiz. % -43.48% 13.04% 8.70% 17.39% 56.52% 69.57% 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 0.0943 0.1278 0.1168 0.1097 0.1087 0.1093 0.0957 -0.24%
  YoY % -26.21% 9.42% 6.47% 0.92% -0.55% 14.21% -
  Horiz. % 98.54% 133.54% 122.05% 114.63% 113.58% 114.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 0.8450 0.3900 0.5150 0.7950 0.6250 0.5200 0.4700 -
P/RPS 4.83 1.97 2.35 3.43 2.55 1.52 1.37 22.31%
  YoY % 145.18% -16.17% -31.49% 34.51% 67.76% 10.95% -
  Horiz. % 352.55% 143.80% 171.53% 250.36% 186.13% 110.95% 100.00%
P/EPS -107.24 148.13 271.05 220.83 58.96 31.90 20.26 -
  YoY % -172.40% -45.35% 22.74% 274.54% 84.83% 57.45% -
  Horiz. % -529.32% 731.15% 1,337.86% 1,089.98% 291.02% 157.45% 100.00%
EY -0.93 0.68 0.37 0.45 1.70 3.13 4.94 -
  YoY % -236.76% 83.78% -17.78% -73.53% -45.69% -36.64% -
  Horiz. % -18.83% 13.77% 7.49% 9.11% 34.41% 63.36% 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 1.16 0.39 0.56 0.88 0.70 0.46 0.48 15.14%
  YoY % 197.44% -30.36% -36.36% 25.71% 52.17% -4.17% -
  Horiz. % 241.67% 81.25% 116.67% 183.33% 145.83% 95.83% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 20/11/17 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 -
Price 0.8550 0.3050 0.5550 0.7500 0.6150 0.6400 0.4500 -
P/RPS 4.88 1.54 2.53 3.23 2.51 1.87 1.31 23.39%
  YoY % 216.88% -39.13% -21.67% 28.69% 34.22% 42.75% -
  Horiz. % 372.52% 117.56% 193.13% 246.56% 191.60% 142.75% 100.00%
P/EPS -108.51 115.85 292.11 208.33 58.02 39.26 19.40 -
  YoY % -193.66% -60.34% 40.22% 259.07% 47.78% 102.37% -
  Horiz. % -559.33% 597.16% 1,505.72% 1,073.87% 299.07% 202.37% 100.00%
EY -0.92 0.86 0.34 0.48 1.72 2.55 5.16 -
  YoY % -206.98% 152.94% -29.17% -72.09% -32.55% -50.58% -
  Horiz. % -17.83% 16.67% 6.59% 9.30% 33.33% 49.42% 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 1.17 0.31 0.60 0.83 0.69 0.57 0.46 16.09%
  YoY % 277.42% -48.33% -27.71% 20.29% 21.05% 23.91% -
  Horiz. % 254.35% 67.39% 130.43% 180.43% 150.00% 123.91% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers