Highlights

[HEXTAR] YoY Quarter Result on 2017-03-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     82.87%    YoY -     -491.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Revenue 17,578 15,481 13,783 16,572 28,023 31,244 22,804 -4.84%
  YoY % 13.55% 12.32% -16.83% -40.86% -10.31% 37.01% -
  Horiz. % 77.08% 67.89% 60.44% 72.67% 122.89% 137.01% 100.00%
PBT -67 -1,596 -3,566 -565 897 1,179 750 -
  YoY % 95.80% 55.24% -531.15% -162.99% -23.92% 57.20% -
  Horiz. % -8.93% -212.80% -475.47% -75.33% 119.60% 157.20% 100.00%
Tax -206 -219 -76 -51 -377 -407 -302 -7.03%
  YoY % 5.94% -188.16% -49.02% 86.47% 7.37% -34.77% -
  Horiz. % 68.21% 72.52% 25.17% 16.89% 124.83% 134.77% 100.00%
NP -273 -1,815 -3,642 -616 520 772 448 -
  YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
NP to SH -273 -1,815 -3,642 -616 520 772 448 -
  YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
Tax Rate - % - % - % - % 42.03 % 34.52 % 40.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 21.76% -14.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.37% 85.72% 100.00%
Total Cost 17,851 17,296 17,425 17,188 27,503 30,472 22,356 -4.20%
  YoY % 3.21% -0.74% 1.38% -37.51% -9.74% 36.30% -
  Horiz. % 79.85% 77.37% 77.94% 76.88% 123.02% 136.30% 100.00%
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
NOSH 105,973 105,973 105,973 106,206 106,122 105,753 99,555 1.20%
  YoY % 0.00% 0.00% -0.22% 0.08% 0.35% 6.23% -
  Horiz. % 106.45% 106.45% 106.45% 106.68% 106.60% 106.23% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
NP Margin -1.55 % -11.72 % -26.42 % -3.72 % 1.86 % 2.47 % 1.96 % -
  YoY % 86.77% 55.64% -610.22% -300.00% -24.70% 26.02% -
  Horiz. % -79.08% -597.96% -1,347.96% -189.80% 94.90% 126.02% 100.00%
ROE -0.44 % -2.52 % -4.52 % -0.50 % 0.54 % 0.80 % 0.49 % -
  YoY % 82.54% 44.25% -804.00% -192.59% -32.50% 63.27% -
  Horiz. % -89.80% -514.29% -922.45% -102.04% 110.20% 163.27% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 16.59 14.61 13.01 15.60 26.41 29.54 22.91 -5.96%
  YoY % 13.55% 12.30% -16.60% -40.93% -10.60% 28.94% -
  Horiz. % 72.41% 63.77% 56.79% 68.09% 115.28% 128.94% 100.00%
EPS -0.26 -1.71 -3.44 -0.58 0.49 0.73 0.45 -
  YoY % 84.80% 50.29% -493.10% -218.37% -32.88% 62.22% -
  Horiz. % -57.78% -380.00% -764.44% -128.89% 108.89% 162.22% 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 0.5800 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 -8.22%
  YoY % -14.71% -10.53% -35.04% 30.00% -1.10% 0.00% -
  Horiz. % 63.74% 74.73% 83.52% 128.57% 98.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 2.14 1.89 1.68 2.02 3.41 3.81 2.78 -4.86%
  YoY % 13.23% 12.50% -16.83% -40.76% -10.50% 37.05% -
  Horiz. % 76.98% 67.99% 60.43% 72.66% 122.66% 137.05% 100.00%
EPS -0.03 -0.22 -0.44 -0.08 0.06 0.09 0.05 -
  YoY % 86.36% 50.00% -450.00% -233.33% -33.33% 80.00% -
  Horiz. % -60.00% -440.00% -880.00% -160.00% 120.00% 180.00% 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 0.0749 0.0878 0.0981 0.1514 0.1164 0.1173 0.1104 -7.12%
  YoY % -14.69% -10.50% -35.20% 30.07% -0.77% 6.25% -
  Horiz. % 67.84% 79.53% 88.86% 137.14% 105.43% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 -
Price 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 0.6550 -
P/RPS 5.12 6.50 6.57 3.11 2.80 2.20 2.86 11.73%
  YoY % -21.23% -1.07% 111.25% 11.07% 27.27% -23.08% -
  Horiz. % 179.02% 227.27% 229.72% 108.74% 97.90% 76.92% 100.00%
P/EPS -329.95 -55.47 -24.88 -83.62 151.02 89.04 145.56 -
  YoY % -494.83% -122.95% 70.25% -155.37% 69.61% -38.83% -
  Horiz. % -226.68% -38.11% -17.09% -57.45% 103.75% 61.17% 100.00%
EY -0.30 -1.80 -4.02 -1.20 0.66 1.12 0.69 -
  YoY % 83.33% 55.22% -235.00% -281.82% -41.07% 62.32% -
  Horiz. % -43.48% -260.87% -582.61% -173.91% 95.65% 162.32% 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 1.47 1.40 1.13 0.41 0.82 0.71 0.72 14.57%
  YoY % 5.00% 23.89% 175.61% -50.00% 15.49% -1.39% -
  Horiz. % 204.17% 194.44% 156.94% 56.94% 113.89% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 -
Price 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 0.7350 -
P/RPS 4.58 6.43 8.23 3.11 2.61 1.91 3.21 7.01%
  YoY % -28.77% -21.87% 164.63% 19.16% 36.65% -40.50% -
  Horiz. % 142.68% 200.31% 256.39% 96.88% 81.31% 59.50% 100.00%
P/EPS -295.02 -54.88 -31.13 -83.62 140.82 77.40 163.33 -
  YoY % -437.57% -76.29% 62.77% -159.38% 81.94% -52.61% -
  Horiz. % -180.63% -33.60% -19.06% -51.20% 86.22% 47.39% 100.00%
EY -0.34 -1.82 -3.21 -1.20 0.71 1.29 0.61 -
  YoY % 81.32% 43.30% -167.50% -269.01% -44.96% 111.48% -
  Horiz. % -55.74% -298.36% -526.23% -196.72% 116.39% 211.48% 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 1.31 1.38 1.41 0.41 0.77 0.62 0.81 9.59%
  YoY % -5.07% -2.13% 243.90% -46.75% 24.19% -23.46% -
  Horiz. % 161.73% 170.37% 174.07% 50.62% 95.06% 76.54% 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.
 


 

351  269  527  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.245-0.01 
 HSI-C5P 0.345+0.005 
 LAMBO 0.0650.00 
 IMPIANA 0.040.00 
 VS 1.09-0.03 
 HSI-H6Q 0.285-0.015 
 VELESTO 0.300.00 
 FOCUS 0.18+0.02 
 XINGHE 0.03+0.005 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers