Highlights

[HALEX] YoY Quarter Result on 2016-09-30 [#3]

Stock [HALEX]: HALEX HOLDINGS BHD
Announcement Date 29-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     159.74%    YoY -     40.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 18,725 18,552 21,029 22,885 23,187 24,529 27,457 -5.94%
  YoY % 0.93% -11.78% -8.11% -1.30% -5.47% -10.66% -
  Horiz. % 68.20% 67.57% 76.59% 83.35% 84.45% 89.34% 100.00%
PBT 843 -605 385 412 536 1,413 1,395 -7.74%
  YoY % 239.34% -257.14% -6.55% -23.13% -62.07% 1.29% -
  Horiz. % 60.43% -43.37% 27.60% 29.53% 38.42% 101.29% 100.00%
Tax -610 -230 -98 -214 -176 -351 -89 36.03%
  YoY % -165.22% -134.69% 54.21% -21.59% 49.86% -294.38% -
  Horiz. % 685.39% 258.43% 110.11% 240.45% 197.75% 394.38% 100.00%
NP 233 -835 287 198 360 1,062 1,306 -24.09%
  YoY % 127.90% -390.94% 44.95% -45.00% -66.10% -18.68% -
  Horiz. % 17.84% -63.94% 21.98% 15.16% 27.57% 81.32% 100.00%
NP to SH 233 -835 279 198 360 1,062 1,306 -24.09%
  YoY % 127.90% -399.28% 40.91% -45.00% -66.10% -18.68% -
  Horiz. % 17.84% -63.94% 21.36% 15.16% 27.57% 81.32% 100.00%
Tax Rate 72.36 % - % 25.45 % 51.94 % 32.84 % 24.84 % 6.38 % 47.44%
  YoY % 0.00% 0.00% -51.00% 58.16% 32.21% 289.34% -
  Horiz. % 1,134.17% 0.00% 398.90% 814.11% 514.73% 389.34% 100.00%
Total Cost 18,492 19,387 20,742 22,687 22,827 23,467 26,151 -5.39%
  YoY % -4.62% -6.53% -8.57% -0.61% -2.73% -10.26% -
  Horiz. % 70.71% 74.13% 79.32% 86.75% 87.29% 89.74% 100.00%
Net Worth 68,882 77,360 104,913 95,873 89,999 89,167 89,737 -4.14%
  YoY % -10.96% -26.26% 9.43% 6.53% 0.93% -0.63% -
  Horiz. % 76.76% 86.21% 116.91% 106.84% 100.29% 99.37% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 68,882 77,360 104,913 95,873 89,999 89,167 89,737 -4.14%
  YoY % -10.96% -26.26% 9.43% 6.53% 0.93% -0.63% -
  Horiz. % 76.76% 86.21% 116.91% 106.84% 100.29% 99.37% 100.00%
NOSH 105,973 105,973 105,973 104,210 99,999 100,188 80,122 4.57%
  YoY % 0.00% 0.00% 1.69% 4.21% -0.19% 25.04% -
  Horiz. % 132.26% 132.26% 132.26% 130.06% 124.81% 125.04% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin 1.24 % -4.50 % 1.36 % 0.87 % 1.55 % 4.33 % 4.76 % -19.35%
  YoY % 127.56% -430.88% 56.32% -43.87% -64.20% -9.03% -
  Horiz. % 26.05% -94.54% 28.57% 18.28% 32.56% 90.97% 100.00%
ROE 0.34 % -1.08 % 0.27 % 0.21 % 0.40 % 1.19 % 1.46 % -20.78%
  YoY % 131.48% -500.00% 28.57% -47.50% -66.39% -18.49% -
  Horiz. % 23.29% -73.97% 18.49% 14.38% 27.40% 81.51% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 17.67 17.51 19.84 21.96 23.19 24.48 34.27 -10.05%
  YoY % 0.91% -11.74% -9.65% -5.30% -5.27% -28.57% -
  Horiz. % 51.56% 51.09% 57.89% 64.08% 67.67% 71.43% 100.00%
EPS 0.22 -0.79 0.27 0.19 0.36 1.06 1.63 -27.40%
  YoY % 127.85% -392.59% 42.11% -47.22% -66.04% -34.97% -
  Horiz. % 13.50% -48.47% 16.56% 11.66% 22.09% 65.03% 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 0.6500 0.7300 0.9900 0.9200 0.9000 0.8900 1.1200 -8.33%
  YoY % -10.96% -26.26% 7.61% 2.22% 1.12% -20.54% -
  Horiz. % 58.04% 65.18% 88.39% 82.14% 80.36% 79.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,909
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 17.67 17.50 19.84 21.59 21.87 23.14 25.90 -5.93%
  YoY % 0.97% -11.79% -8.11% -1.28% -5.49% -10.66% -
  Horiz. % 68.22% 67.57% 76.60% 83.36% 84.44% 89.34% 100.00%
EPS 0.22 -0.79 0.26 0.19 0.34 1.00 1.23 -24.06%
  YoY % 127.85% -403.85% 36.84% -44.12% -66.00% -18.70% -
  Horiz. % 17.89% -64.23% 21.14% 15.45% 27.64% 81.30% 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 0.6498 0.7298 0.9897 0.9045 0.8491 0.8412 0.8466 -4.14%
  YoY % -10.96% -26.26% 9.42% 6.52% 0.94% -0.64% -
  Horiz. % 76.75% 86.20% 116.90% 106.84% 100.30% 99.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 0.7900 0.8450 0.3900 0.5150 0.7950 0.6250 0.5200 -
P/RPS 4.47 4.83 1.97 2.35 3.43 2.55 1.52 18.82%
  YoY % -7.45% 145.18% -16.17% -31.49% 34.51% 67.76% -
  Horiz. % 294.08% 317.76% 129.61% 154.61% 225.66% 167.76% 100.00%
P/EPS 359.31 -107.24 148.13 271.05 220.83 58.96 31.90 47.28%
  YoY % 435.05% -172.40% -45.35% 22.74% 274.54% 84.83% -
  Horiz. % 1,126.36% -336.18% 464.36% 849.69% 692.26% 184.83% 100.00%
EY 0.28 -0.93 0.68 0.37 0.45 1.70 3.13 -32.02%
  YoY % 130.11% -236.76% 83.78% -17.78% -73.53% -45.69% -
  Horiz. % 8.95% -29.71% 21.73% 11.82% 14.38% 54.31% 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 1.22 1.16 0.39 0.56 0.88 0.70 0.46 16.88%
  YoY % 5.17% 197.44% -30.36% -36.36% 25.71% 52.17% -
  Horiz. % 265.22% 252.17% 84.78% 121.74% 191.30% 152.17% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 23/11/18 20/11/17 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 -
Price 0.7500 0.8550 0.3050 0.5550 0.7500 0.6150 0.6400 -
P/RPS 4.24 4.88 1.54 2.53 3.23 2.51 1.87 13.98%
  YoY % -13.11% 216.88% -39.13% -21.67% 28.69% 34.22% -
  Horiz. % 226.74% 260.96% 82.35% 135.29% 172.73% 134.22% 100.00%
P/EPS 341.11 -108.51 115.85 292.11 208.33 58.02 39.26 41.29%
  YoY % 414.36% -193.66% -60.34% 40.22% 259.07% 47.78% -
  Horiz. % 868.85% -276.39% 295.08% 744.04% 530.64% 147.78% 100.00%
EY 0.29 -0.92 0.86 0.34 0.48 1.72 2.55 -29.36%
  YoY % 131.52% -206.98% 152.94% -29.17% -72.09% -32.55% -
  Horiz. % 11.37% -36.08% 33.73% 13.33% 18.82% 67.45% 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 1.15 1.17 0.31 0.60 0.83 0.69 0.57 11.88%
  YoY % -1.71% 277.42% -48.33% -27.71% 20.29% 21.05% -
  Horiz. % 201.75% 205.26% 54.39% 105.26% 145.61% 121.05% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers