Highlights

[HEXTAR] YoY Quarter Result on 2014-12-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     44.44%    YoY -     16.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 15,481 13,783 16,572 28,023 22,804 21,977 25,113 -7.45%
  YoY % 12.32% -16.83% -40.86% 22.89% 3.76% -12.49% -
  Horiz. % 61.65% 54.88% 65.99% 111.59% 90.81% 87.51% 100.00%
PBT -1,596 -3,566 -565 897 750 934 1,585 -
  YoY % 55.24% -531.15% -162.99% 19.60% -19.70% -41.07% -
  Horiz. % -100.69% -224.98% -35.65% 56.59% 47.32% 58.93% 100.00%
Tax -219 -76 -51 -377 -302 -202 -476 -11.68%
  YoY % -188.16% -49.02% 86.47% -24.83% -49.50% 57.56% -
  Horiz. % 46.01% 15.97% 10.71% 79.20% 63.45% 42.44% 100.00%
NP -1,815 -3,642 -616 520 448 732 1,109 -
  YoY % 50.16% -491.23% -218.46% 16.07% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 46.89% 40.40% 66.01% 100.00%
NP to SH -1,815 -3,642 -616 520 448 732 1,109 -
  YoY % 50.16% -491.23% -218.46% 16.07% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 46.89% 40.40% 66.01% 100.00%
Tax Rate - % - % - % 42.03 % 40.27 % 21.63 % 30.03 % -
  YoY % 0.00% 0.00% 0.00% 4.37% 86.18% -27.97% -
  Horiz. % 0.00% 0.00% 0.00% 139.96% 134.10% 72.03% 100.00%
Total Cost 17,296 17,425 17,188 27,503 22,356 21,245 24,004 -5.11%
  YoY % -0.74% 1.38% -37.51% 23.02% 5.23% -11.49% -
  Horiz. % 72.05% 72.59% 71.60% 114.58% 93.13% 88.51% 100.00%
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 30.10% 5.42% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 118.53% 112.43% 113.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 30.10% 5.42% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 118.53% 112.43% 113.24% 100.00%
NOSH 105,973 105,973 106,206 106,122 99,555 100,273 79,784 4.64%
  YoY % 0.00% -0.22% 0.08% 6.60% -0.72% 25.68% -
  Horiz. % 132.82% 132.82% 133.12% 133.01% 124.78% 125.68% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.72 % -26.42 % -3.72 % 1.86 % 1.96 % 3.33 % 4.42 % -
  YoY % 55.64% -610.22% -300.00% -5.10% -41.14% -24.66% -
  Horiz. % -265.16% -597.74% -84.16% 42.08% 44.34% 75.34% 100.00%
ROE -2.52 % -4.52 % -0.50 % 0.54 % 0.49 % 0.80 % 1.38 % -
  YoY % 44.25% -804.00% -192.59% 10.20% -38.75% -42.03% -
  Horiz. % -182.61% -327.54% -36.23% 39.13% 35.51% 57.97% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.61 13.01 15.60 26.41 22.91 21.92 31.48 -11.55%
  YoY % 12.30% -16.60% -40.93% 15.28% 4.52% -30.37% -
  Horiz. % 46.41% 41.33% 49.56% 83.89% 72.78% 69.63% 100.00%
EPS -1.71 -3.44 -0.58 0.49 0.45 0.73 1.39 -
  YoY % 50.29% -493.10% -218.37% 8.89% -38.36% -47.48% -
  Horiz. % -123.02% -247.48% -41.73% 35.25% 32.37% 52.52% 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 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 1.0100 -6.13%
  YoY % -10.53% -35.04% 30.00% -1.10% 0.00% -9.90% -
  Horiz. % 67.33% 75.25% 115.84% 89.11% 90.10% 90.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.89 1.68 2.02 3.41 2.78 2.68 3.06 -7.42%
  YoY % 12.50% -16.83% -40.76% 22.66% 3.73% -12.42% -
  Horiz. % 61.76% 54.90% 66.01% 111.44% 90.85% 87.58% 100.00%
EPS -0.22 -0.44 -0.08 0.06 0.05 0.09 0.14 -
  YoY % 50.00% -450.00% -233.33% 20.00% -44.44% -35.71% -
  Horiz. % -157.14% -314.29% -57.14% 42.86% 35.71% 64.29% 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 0.0878 0.0981 0.1514 0.1164 0.1104 0.1112 0.0982 -1.77%
  YoY % -10.50% -35.20% 30.07% 5.43% -0.72% 13.24% -
  Horiz. % 89.41% 99.90% 154.18% 118.53% 112.42% 113.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9500 0.8550 0.4850 0.7400 0.6550 0.6200 0.5300 -
P/RPS 6.50 6.57 3.11 2.80 2.86 2.83 1.68 24.16%
  YoY % -1.07% 111.25% 11.07% -2.10% 1.06% 68.45% -
  Horiz. % 386.90% 391.07% 185.12% 166.67% 170.24% 168.45% 100.00%
P/EPS -55.47 -24.88 -83.62 151.02 145.56 84.93 38.13 -
  YoY % -122.95% 70.25% -155.37% 3.75% 71.39% 122.74% -
  Horiz. % -145.48% -65.25% -219.30% 396.07% 381.75% 222.74% 100.00%
EY -1.80 -4.02 -1.20 0.66 0.69 1.18 2.62 -
  YoY % 55.22% -235.00% -281.82% -4.35% -41.53% -54.96% -
  Horiz. % -68.70% -153.44% -45.80% 25.19% 26.34% 45.04% 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 1.40 1.13 0.41 0.82 0.72 0.68 0.52 17.16%
  YoY % 23.89% 175.61% -50.00% 13.89% 5.88% 30.77% -
  Horiz. % 269.23% 217.31% 78.85% 157.69% 138.46% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/05/18 29/05/17 02/06/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.9400 1.0700 0.4850 0.6900 0.7350 0.6000 0.5400 -
P/RPS 6.43 8.23 3.11 2.61 3.21 2.74 1.72 23.48%
  YoY % -21.87% 164.63% 19.16% -18.69% 17.15% 59.30% -
  Horiz. % 373.84% 478.49% 180.81% 151.74% 186.63% 159.30% 100.00%
P/EPS -54.88 -31.13 -83.62 140.82 163.33 82.19 38.85 -
  YoY % -76.29% 62.77% -159.38% -13.78% 98.72% 111.56% -
  Horiz. % -141.26% -80.13% -215.24% 362.47% 420.41% 211.56% 100.00%
EY -1.82 -3.21 -1.20 0.71 0.61 1.22 2.57 -
  YoY % 43.30% -167.50% -269.01% 16.39% -50.00% -52.53% -
  Horiz. % -70.82% -124.90% -46.69% 27.63% 23.74% 47.47% 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 1.38 1.41 0.41 0.77 0.81 0.66 0.53 16.54%
  YoY % -2.13% 243.90% -46.75% -4.94% 22.73% 24.53% -
  Horiz. % 260.38% 266.04% 77.36% 145.28% 152.83% 124.53% 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.
 


 

213  578  517  981 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.165+0.01 
 MYEG 1.24-0.06 
 SAPNRG 0.225-0.01 
 ARMADA 0.38-0.02 
 ALAM 0.135-0.005 
 XOX 0.050.00 
 MTOUCHE 0.16-0.015 
 IRIS 0.1450.00 
 AIRASIA 1.13-0.03 
 PWRWELL 0.36-0.015 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers