Highlights

[HALEX] YoY Quarter Result on 2012-12-31 [#1]

Stock [HALEX]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 31-Dec-2012  [#1]
Profit Trend QoQ -     -24.85%    YoY -     -33.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,244 28,023 22,804 21,977 25,113 24,254 22,944 6.06%
  YoY % 11.49% 22.89% 3.76% -12.49% 3.54% 5.71% -
  Horiz. % 136.18% 122.14% 99.39% 95.79% 109.45% 105.71% 100.00%
PBT 1,179 897 750 934 1,585 1,461 1,399 -3.21%
  YoY % 31.44% 19.60% -19.70% -41.07% 8.49% 4.43% -
  Horiz. % 84.27% 64.12% 53.61% 66.76% 113.30% 104.43% 100.00%
Tax -407 -377 -302 -202 -476 -472 -362 2.26%
  YoY % -7.96% -24.83% -49.50% 57.56% -0.85% -30.39% -
  Horiz. % 112.43% 104.14% 83.43% 55.80% 131.49% 130.39% 100.00%
NP 772 520 448 732 1,109 989 1,037 -5.47%
  YoY % 48.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 74.45% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
NP to SH 772 520 448 732 1,109 989 1,037 -5.47%
  YoY % 48.46% 16.07% -38.80% -33.99% 12.13% -4.63% -
  Horiz. % 74.45% 50.14% 43.20% 70.59% 106.94% 95.37% 100.00%
Tax Rate 34.52 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % 25.88 % 5.64%
  YoY % -17.87% 4.37% 86.18% -27.97% -7.06% 24.85% -
  Horiz. % 133.38% 162.40% 155.60% 83.58% 116.04% 124.85% 100.00%
Total Cost 30,472 27,503 22,356 21,245 24,004 23,265 21,907 6.49%
  YoY % 10.80% 23.02% 5.23% -11.49% 3.18% 6.20% -
  Horiz. % 139.10% 125.54% 102.05% 96.98% 109.57% 106.20% 100.00%
Net Worth 96,235 95,510 90,595 91,249 80,582 78,162 77,376 4.24%
  YoY % 0.76% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.37% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
Dividend
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 96,235 95,510 90,595 91,249 80,582 78,162 77,376 4.24%
  YoY % 0.76% 5.42% -0.72% 13.24% 3.09% 1.02% -
  Horiz. % 124.37% 123.44% 117.08% 117.93% 104.14% 101.02% 100.00%
NOSH 105,753 106,122 99,555 100,273 79,784 79,758 79,769 5.52%
  YoY % -0.35% 6.60% -0.72% 25.68% 0.03% -0.01% -
  Horiz. % 132.57% 133.04% 124.80% 125.71% 100.02% 99.99% 100.00%
Ratio Analysis
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.47 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % 4.52 % -10.87%
  YoY % 32.80% -5.10% -41.14% -24.66% 8.33% -9.73% -
  Horiz. % 54.65% 41.15% 43.36% 73.67% 97.79% 90.27% 100.00%
ROE 0.80 % 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % 1.34 % -9.36%
  YoY % 48.15% 10.20% -38.75% -42.03% 8.66% -5.22% -
  Horiz. % 59.70% 40.30% 36.57% 59.70% 102.99% 94.78% 100.00%
Per Share
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.54 26.41 22.91 21.92 31.48 30.41 28.76 0.51%
  YoY % 11.85% 15.28% 4.52% -30.37% 3.52% 5.74% -
  Horiz. % 102.71% 91.83% 79.66% 76.22% 109.46% 105.74% 100.00%
EPS 0.73 0.49 0.45 0.73 1.39 1.24 1.30 -10.41%
  YoY % 48.98% 8.89% -38.36% -47.48% 12.10% -4.62% -
  Horiz. % 56.15% 37.69% 34.62% 56.15% 106.92% 95.38% 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 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 0.9700 -1.21%
  YoY % 1.11% -1.10% 0.00% -9.90% 3.06% 1.03% -
  Horiz. % 93.81% 92.78% 93.81% 93.81% 104.12% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,909
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.48 26.44 21.51 20.73 23.69 22.88 21.65 6.06%
  YoY % 11.50% 22.92% 3.76% -12.49% 3.54% 5.68% -
  Horiz. % 136.17% 122.12% 99.35% 95.75% 109.42% 105.68% 100.00%
EPS 0.73 0.49 0.42 0.69 1.05 0.93 0.98 -5.46%
  YoY % 48.98% 16.67% -39.13% -34.29% 12.90% -5.10% -
  Horiz. % 74.49% 50.00% 42.86% 70.41% 107.14% 94.90% 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 0.9079 0.9010 0.8547 0.8608 0.7602 0.7374 0.7300 4.24%
  YoY % 0.77% 5.42% -0.71% 13.23% 3.09% 1.01% -
  Horiz. % 124.37% 123.42% 117.08% 117.92% 104.14% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 0.6700 -
P/RPS 2.20 2.80 2.86 2.83 1.68 1.58 2.33 -1.09%
  YoY % -21.43% -2.10% 1.06% 68.45% 6.33% -32.19% -
  Horiz. % 94.42% 120.17% 122.75% 121.46% 72.10% 67.81% 100.00%
P/EPS 89.04 151.02 145.56 84.93 38.13 38.71 51.54 10.98%
  YoY % -41.04% 3.75% 71.39% 122.74% -1.50% -24.89% -
  Horiz. % 172.76% 293.02% 282.42% 164.78% 73.98% 75.11% 100.00%
EY 1.12 0.66 0.69 1.18 2.62 2.58 1.94 -9.94%
  YoY % 69.70% -4.35% -41.53% -54.96% 1.55% 32.99% -
  Horiz. % 57.73% 34.02% 35.57% 60.82% 135.05% 132.99% 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 0.71 0.82 0.72 0.68 0.52 0.49 0.69 0.55%
  YoY % -13.41% 13.89% 5.88% 30.77% 6.12% -28.99% -
  Horiz. % 102.90% 118.84% 104.35% 98.55% 75.36% 71.01% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -
Price 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 0.6400 -
P/RPS 1.91 2.61 3.21 2.74 1.72 1.94 2.23 -2.91%
  YoY % -26.82% -18.69% 17.15% 59.30% -11.34% -13.00% -
  Horiz. % 85.65% 117.04% 143.95% 122.87% 77.13% 87.00% 100.00%
P/EPS 77.40 140.82 163.33 82.19 38.85 47.58 49.23 9.00%
  YoY % -45.04% -13.78% 98.72% 111.56% -18.35% -3.35% -
  Horiz. % 157.22% 286.05% 331.77% 166.95% 78.92% 96.65% 100.00%
EY 1.29 0.71 0.61 1.22 2.57 2.10 2.03 -8.27%
  YoY % 81.69% 16.39% -50.00% -52.53% 22.38% 3.45% -
  Horiz. % 63.55% 34.98% 30.05% 60.10% 126.60% 103.45% 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 0.62 0.77 0.81 0.66 0.53 0.60 0.66 -1.18%
  YoY % -19.48% -4.94% 22.73% 24.53% -11.67% -9.09% -
  Horiz. % 93.94% 116.67% 122.73% 100.00% 80.30% 90.91% 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.
 


FEATURED EVENT
 

252  244  527  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.23-0.005 
 EDUSPEC 0.030.00 
 HSI-C3W 0.385+0.09 
 HSI-H4Y 0.215-0.08 
 IRIS 0.135+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 
 PUC 0.10+0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers