Highlights

[HEXTAR] YoY Quarter Result on 2015-12-31 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -1,695.45%    YoY -     -707.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 15,713 18,355 12,456 20,203 25,038 24,192 25,844 -6.63%
  YoY % -14.39% 47.36% -38.35% -19.31% 3.50% -6.39% -
  Horiz. % 60.80% 71.02% 48.20% 78.17% 96.88% 93.61% 100.00%
PBT -6,851 -5,480 -20,668 -3,303 1,590 1,163 888 -
  YoY % -25.02% 73.49% -525.73% -307.74% 36.72% 30.97% -
  Horiz. % -771.51% -617.12% -2,327.48% -371.96% 179.05% 130.97% 100.00%
Tax 536 -733 -593 144 -484 -189 -148 -
  YoY % 173.12% -23.61% -511.81% 129.75% -156.08% -27.70% -
  Horiz. % -362.16% 495.27% 400.68% -97.30% 327.03% 127.70% 100.00%
NP -6,315 -6,213 -21,261 -3,159 1,106 974 740 -
  YoY % -1.64% 70.78% -573.03% -385.62% 13.55% 31.62% -
  Horiz. % -853.38% -839.59% -2,873.11% -426.89% 149.46% 131.62% 100.00%
NP to SH -6,315 -6,213 -21,261 -3,159 1,106 974 740 -
  YoY % -1.64% 70.78% -573.03% -385.62% 13.55% 31.62% -
  Horiz. % -853.38% -839.59% -2,873.11% -426.89% 149.46% 131.62% 100.00%
Tax Rate - % - % - % - % 30.44 % 16.25 % 16.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 87.32% -2.52% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 182.60% 97.48% 100.00%
Total Cost 22,028 24,568 33,717 23,362 23,932 23,218 25,104 -1.78%
  YoY % -10.34% -27.13% 44.32% -2.38% 3.08% -7.51% -
  Horiz. % 87.75% 97.86% 134.31% 93.06% 95.33% 92.49% 100.00%
Net Worth 62,524 74,181 83,718 127,208 90,666 73,049 79,315 -3.22%
  YoY % -15.71% -11.39% -34.19% 40.30% 24.12% -7.90% -
  Horiz. % 78.83% 93.53% 105.55% 160.38% 114.31% 92.10% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 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
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 62,524 74,181 83,718 127,208 90,666 73,049 79,315 -3.22%
  YoY % -15.71% -11.39% -34.19% 40.30% 24.12% -7.90% -
  Horiz. % 78.83% 93.53% 105.55% 160.38% 114.31% 92.10% 100.00%
NOSH 105,973 105,973 105,973 106,006 99,633 81,166 80,116 3.93%
  YoY % 0.00% 0.00% -0.03% 6.40% 22.75% 1.31% -
  Horiz. % 132.27% 132.27% 132.27% 132.32% 124.36% 101.31% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -40.19 % -33.85 % -170.69 % -15.64 % 4.42 % 4.03 % 2.86 % -
  YoY % -18.73% 80.17% -991.37% -453.85% 9.68% 40.91% -
  Horiz. % -1,405.24% -1,183.57% -5,968.18% -546.85% 154.55% 140.91% 100.00%
ROE -10.10 % -8.38 % -25.40 % -2.48 % 1.22 % 1.33 % 0.93 % -
  YoY % -20.53% 67.01% -924.19% -303.28% -8.27% 43.01% -
  Horiz. % -1,086.02% -901.08% -2,731.18% -266.67% 131.18% 143.01% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.83 17.32 11.75 19.06 25.13 29.81 32.26 -10.16%
  YoY % -14.38% 47.40% -38.35% -24.15% -15.70% -7.59% -
  Horiz. % 45.97% 53.69% 36.42% 59.08% 77.90% 92.41% 100.00%
EPS -5.96 -5.86 -20.06 -2.98 1.11 1.20 0.93 -
  YoY % -1.71% 70.79% -573.15% -368.47% -7.50% 29.03% -
  Horiz. % -640.86% -630.11% -2,156.99% -320.43% 119.35% 129.03% 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 0.5900 0.7000 0.7900 1.2000 0.9100 0.9000 0.9900 -6.88%
  YoY % -15.71% -11.39% -34.17% 31.87% 1.11% -9.09% -
  Horiz. % 59.60% 70.71% 79.80% 121.21% 91.92% 90.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.91 2.24 1.52 2.46 3.05 2.95 3.15 -6.66%
  YoY % -14.73% 47.37% -38.21% -19.34% 3.39% -6.35% -
  Horiz. % 60.63% 71.11% 48.25% 78.10% 96.83% 93.65% 100.00%
EPS -0.77 -0.76 -2.59 -0.38 0.13 0.12 0.09 -
  YoY % -1.32% 70.66% -581.58% -392.31% 8.33% 33.33% -
  Horiz. % -855.56% -844.44% -2,877.78% -422.22% 144.44% 133.33% 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 0.0762 0.0904 0.1020 0.1550 0.1105 0.0890 0.0966 -3.22%
  YoY % -15.71% -11.37% -34.19% 40.27% 24.16% -7.87% -
  Horiz. % 78.88% 93.58% 105.59% 160.46% 114.39% 92.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 -
Price 0.7500 0.9200 0.2550 0.7000 0.6300 0.6200 0.4400 -
P/RPS 5.06 5.31 2.17 0.00 2.51 2.08 1.36 19.85%
  YoY % -4.71% 144.70% 0.00% 0.00% 20.67% 52.94% -
  Horiz. % 372.06% 390.44% 159.56% 0.00% 184.56% 152.94% 100.00%
P/EPS -12.59 -15.69 -1.27 0.00 56.75 51.67 47.64 -
  YoY % 19.76% -1,135.43% 0.00% 0.00% 9.83% 8.46% -
  Horiz. % -26.43% -32.93% -2.67% 0.00% 119.12% 108.46% 100.00%
EY -7.95 -6.37 -78.68 0.00 1.76 1.94 2.10 -
  YoY % -24.80% 91.90% 0.00% 0.00% -9.28% -7.62% -
  Horiz. % -378.57% -303.33% -3,746.67% 0.00% 83.81% 92.38% 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 1.27 1.31 0.32 0.70 0.69 0.69 0.44 15.73%
  YoY % -3.05% 309.38% -54.29% 1.45% 0.00% 56.82% -
  Horiz. % 288.64% 297.73% 72.73% 159.09% 156.82% 156.82% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 29/11/11 -
Price 0.8500 1.1100 0.5500 0.5800 0.6250 0.6000 0.4900 -
P/RPS 5.73 6.41 4.68 0.00 2.49 2.01 1.52 20.06%
  YoY % -10.61% 36.97% 0.00% 0.00% 23.88% 32.24% -
  Horiz. % 376.97% 421.71% 307.89% 0.00% 163.82% 132.24% 100.00%
P/EPS -14.26 -18.93 -2.74 0.00 56.30 50.00 53.05 -
  YoY % 24.67% -590.88% 0.00% 0.00% 12.60% -5.75% -
  Horiz. % -26.88% -35.68% -5.16% 0.00% 106.13% 94.25% 100.00%
EY -7.01 -5.28 -36.48 0.00 1.78 2.00 1.89 -
  YoY % -32.77% 85.53% 0.00% 0.00% -11.00% 5.82% -
  Horiz. % -370.90% -279.37% -1,930.16% 0.00% 94.18% 105.82% 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 1.44 1.59 0.70 0.58 0.69 0.67 0.49 16.01%
  YoY % -9.43% 127.14% 20.69% -15.94% 2.99% 36.73% -
  Horiz. % 293.88% 324.49% 142.86% 118.37% 140.82% 136.73% 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.
 


 

342  329  500  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.03+0.005 
 SAPNRG 0.28+0.01 
 BARAKAH 0.035-0.01 
 GPACKET-WB 0.170.00 
 VSOLAR 0.150.00 
 DAYA 0.01-0.005 
 ICON 0.055-0.03 
 HSI-H6P 0.165-0.015 
 NAIM 1.06-0.10 
 BJLAND 0.21-0.015 
Partners & Brokers