Highlights

[HALEX] YoY Quarter Result on 2013-12-31 [#1]

Stock [HALEX]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -59.49%    YoY -     -38.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,572 31,244 28,023 22,804 21,977 25,113 24,254 -7.00%
  YoY % -46.96% 11.49% 22.89% 3.76% -12.49% 3.54% -
  Horiz. % 68.33% 128.82% 115.54% 94.02% 90.61% 103.54% 100.00%
PBT -565 1,179 897 750 934 1,585 1,461 -
  YoY % -147.92% 31.44% 19.60% -19.70% -41.07% 8.49% -
  Horiz. % -38.67% 80.70% 61.40% 51.33% 63.93% 108.49% 100.00%
Tax -51 -407 -377 -302 -202 -476 -472 -34.54%
  YoY % 87.47% -7.96% -24.83% -49.50% 57.56% -0.85% -
  Horiz. % 10.81% 86.23% 79.87% 63.98% 42.80% 100.85% 100.00%
NP -616 772 520 448 732 1,109 989 -
  YoY % -179.79% 48.46% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 78.06% 52.58% 45.30% 74.01% 112.13% 100.00%
NP to SH -616 772 520 448 732 1,109 989 -
  YoY % -179.79% 48.46% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 78.06% 52.58% 45.30% 74.01% 112.13% 100.00%
Tax Rate - % 34.52 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % -
  YoY % 0.00% -17.87% 4.37% 86.18% -27.97% -7.06% -
  Horiz. % 0.00% 106.84% 130.08% 124.64% 66.95% 92.94% 100.00%
Total Cost 17,188 30,472 27,503 22,356 21,245 24,004 23,265 -5.60%
  YoY % -43.59% 10.80% 23.02% 5.23% -11.49% 3.18% -
  Horiz. % 73.88% 130.98% 118.22% 96.09% 91.32% 103.18% 100.00%
Net Worth 124,262 96,235 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 29.12% 0.76% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.12% 122.19% 115.91% 116.74% 103.09% 100.00%
Dividend
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 124,262 96,235 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 29.12% 0.76% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.12% 122.19% 115.91% 116.74% 103.09% 100.00%
NOSH 106,206 105,753 106,122 99,555 100,273 79,784 79,758 5.60%
  YoY % 0.43% -0.35% 6.60% -0.72% 25.68% 0.03% -
  Horiz. % 133.16% 132.59% 133.06% 124.82% 125.72% 100.03% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -3.72 % 2.47 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % -
  YoY % -250.61% 32.80% -5.10% -41.14% -24.66% 8.33% -
  Horiz. % -91.18% 60.54% 45.59% 48.04% 81.62% 108.33% 100.00%
ROE -0.50 % 0.80 % 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % -
  YoY % -162.50% 48.15% 10.20% -38.75% -42.03% 8.66% -
  Horiz. % -39.37% 62.99% 42.52% 38.58% 62.99% 108.66% 100.00%
Per Share
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.60 29.54 26.41 22.91 21.92 31.48 30.41 -11.93%
  YoY % -47.19% 11.85% 15.28% 4.52% -30.37% 3.52% -
  Horiz. % 51.30% 97.14% 86.85% 75.34% 72.08% 103.52% 100.00%
EPS -0.58 0.73 0.49 0.45 0.73 1.39 1.24 -
  YoY % -179.45% 48.98% 8.89% -38.36% -47.48% 12.10% -
  Horiz. % -46.77% 58.87% 39.52% 36.29% 58.87% 112.10% 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 1.1700 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 3.43%
  YoY % 28.57% 1.11% -1.10% 0.00% -9.90% 3.06% -
  Horiz. % 119.39% 92.86% 91.84% 92.86% 92.86% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,909
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.63 29.48 26.44 21.51 20.73 23.69 22.88 -7.00%
  YoY % -46.98% 11.50% 22.92% 3.76% -12.49% 3.54% -
  Horiz. % 68.31% 128.85% 115.56% 94.01% 90.60% 103.54% 100.00%
EPS -0.58 0.73 0.49 0.42 0.69 1.05 0.93 -
  YoY % -179.45% 48.98% 16.67% -39.13% -34.29% 12.90% -
  Horiz. % -62.37% 78.49% 52.69% 45.16% 74.19% 112.90% 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 1.1723 0.9079 0.9010 0.8547 0.8608 0.7602 0.7374 9.23%
  YoY % 29.12% 0.77% 5.42% -0.71% 13.23% 3.09% -
  Horiz. % 158.98% 123.12% 122.19% 115.91% 116.73% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4850 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 -
P/RPS 3.11 2.20 2.80 2.86 2.83 1.68 1.58 13.76%
  YoY % 41.36% -21.43% -2.10% 1.06% 68.45% 6.33% -
  Horiz. % 196.84% 139.24% 177.22% 181.01% 179.11% 106.33% 100.00%
P/EPS -83.62 89.04 151.02 145.56 84.93 38.13 38.71 -
  YoY % -193.91% -41.04% 3.75% 71.39% 122.74% -1.50% -
  Horiz. % -216.02% 230.02% 390.13% 376.03% 219.40% 98.50% 100.00%
EY -1.20 1.12 0.66 0.69 1.18 2.62 2.58 -
  YoY % -207.14% 69.70% -4.35% -41.53% -54.96% 1.55% -
  Horiz. % -46.51% 43.41% 25.58% 26.74% 45.74% 101.55% 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 0.41 0.71 0.82 0.72 0.68 0.52 0.49 -3.34%
  YoY % -42.25% -13.41% 13.89% 5.88% 30.77% 6.12% -
  Horiz. % 83.67% 144.90% 167.35% 146.94% 138.78% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/06/16 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.4850 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 -
P/RPS 3.11 1.91 2.61 3.21 2.74 1.72 1.94 9.40%
  YoY % 62.83% -26.82% -18.69% 17.15% 59.30% -11.34% -
  Horiz. % 160.31% 98.45% 134.54% 165.46% 141.24% 88.66% 100.00%
P/EPS -83.62 77.40 140.82 163.33 82.19 38.85 47.58 -
  YoY % -208.04% -45.04% -13.78% 98.72% 111.56% -18.35% -
  Horiz. % -175.75% 162.67% 295.96% 343.27% 172.74% 81.65% 100.00%
EY -1.20 1.29 0.71 0.61 1.22 2.57 2.10 -
  YoY % -193.02% 81.69% 16.39% -50.00% -52.53% 22.38% -
  Horiz. % -57.14% 61.43% 33.81% 29.05% 58.10% 122.38% 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 0.41 0.62 0.77 0.81 0.66 0.53 0.60 -6.99%
  YoY % -33.87% -19.48% -4.94% 22.73% 24.53% -11.67% -
  Horiz. % 68.33% 103.33% 128.33% 135.00% 110.00% 88.33% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. 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
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers