[HALEX] YoY Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
Revenue 15,481 13,783 16,572 28,023 31,244 22,804 21,977 -6.46% YoY % 12.32% -16.83% -40.86% -10.31% 37.01% 3.76% - Horiz. % 70.44% 62.72% 75.41% 127.51% 142.17% 103.76% 100.00%
PBT -1,596 -3,566 -565 897 1,179 750 934 - YoY % 55.24% -531.15% -162.99% -23.92% 57.20% -19.70% - Horiz. % -170.88% -381.80% -60.49% 96.04% 126.23% 80.30% 100.00%
Tax -219 -76 -51 -377 -407 -302 -202 1.55% YoY % -188.16% -49.02% 86.47% 7.37% -34.77% -49.50% - Horiz. % 108.42% 37.62% 25.25% 186.63% 201.49% 149.50% 100.00%
NP -1,815 -3,642 -616 520 772 448 732 - YoY % 50.16% -491.23% -218.46% -32.64% 72.32% -38.80% - Horiz. % -247.95% -497.54% -84.15% 71.04% 105.46% 61.20% 100.00%
NP to SH -1,815 -3,642 -616 520 772 448 732 - YoY % 50.16% -491.23% -218.46% -32.64% 72.32% -38.80% - Horiz. % -247.95% -497.54% -84.15% 71.04% 105.46% 61.20% 100.00%
Tax Rate - % - % - % 42.03 % 34.52 % 40.27 % 21.63 % - YoY % 0.00% 0.00% 0.00% 21.76% -14.28% 86.18% - Horiz. % 0.00% 0.00% 0.00% 194.31% 159.59% 186.18% 100.00%
Total Cost 17,296 17,425 17,188 27,503 30,472 22,356 21,245 -3.84% YoY % -0.74% 1.38% -37.51% -9.74% 36.30% 5.23% - Horiz. % 81.41% 82.02% 80.90% 129.46% 143.43% 105.23% 100.00%
Net Worth 72,061 80,539 124,262 95,510 96,235 90,595 91,249 -4.40% YoY % -10.53% -35.19% 30.10% -0.75% 6.23% -0.72% - Horiz. % 78.97% 88.26% 136.18% 104.67% 105.46% 99.28% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 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 31/03/15 31/12/13 31/12/12 CAGR
Net Worth 72,061 80,539 124,262 95,510 96,235 90,595 91,249 -4.40% YoY % -10.53% -35.19% 30.10% -0.75% 6.23% -0.72% - Horiz. % 78.97% 88.26% 136.18% 104.67% 105.46% 99.28% 100.00%
NOSH 105,973 105,973 106,206 106,122 105,753 99,555 100,273 1.06% YoY % 0.00% -0.22% 0.08% 0.35% 6.23% -0.72% - Horiz. % 105.68% 105.68% 105.92% 105.83% 105.46% 99.28% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
NP Margin -11.72 % -26.42 % -3.72 % 1.86 % 2.47 % 1.96 % 3.33 % - YoY % 55.64% -610.22% -300.00% -24.70% 26.02% -41.14% - Horiz. % -351.95% -793.39% -111.71% 55.86% 74.17% 58.86% 100.00%
ROE -2.52 % -4.52 % -0.50 % 0.54 % 0.80 % 0.49 % 0.80 % - YoY % 44.25% -804.00% -192.59% -32.50% 63.27% -38.75% - Horiz. % -315.00% -565.00% -62.50% 67.50% 100.00% 61.25% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
RPS 14.61 13.01 15.60 26.41 29.54 22.91 21.92 -7.44% YoY % 12.30% -16.60% -40.93% -10.60% 28.94% 4.52% - Horiz. % 66.65% 59.35% 71.17% 120.48% 134.76% 104.52% 100.00%
EPS -1.71 -3.44 -0.58 0.49 0.73 0.45 0.73 - YoY % 50.29% -493.10% -218.37% -32.88% 62.22% -38.36% - Horiz. % -234.25% -471.23% -79.45% 67.12% 100.00% 61.64% 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 0.9100 -5.40% YoY % -10.53% -35.04% 30.00% -1.10% 0.00% 0.00% - Horiz. % 74.73% 83.52% 128.57% 98.90% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,909 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
RPS 14.60 13.00 15.63 26.44 29.48 21.51 20.73 -6.46% YoY % 12.31% -16.83% -40.89% -10.31% 37.05% 3.76% - Horiz. % 70.43% 62.71% 75.40% 127.54% 142.21% 103.76% 100.00%
EPS -1.71 -3.44 -0.58 0.49 0.73 0.42 0.69 - YoY % 50.29% -493.10% -218.37% -32.88% 73.81% -39.13% - Horiz. % -247.83% -498.55% -84.06% 71.01% 105.80% 60.87% 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 0.6798 0.7598 1.1723 0.9010 0.9079 0.8547 0.8608 -4.40% YoY % -10.53% -35.19% 30.11% -0.76% 6.22% -0.71% - Horiz. % 78.97% 88.27% 136.19% 104.67% 105.47% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 -
Price 0.9500 0.8550 0.4850 0.7400 0.6500 0.6550 0.6200 -
P/RPS 6.50 6.57 3.11 2.80 2.20 2.86 2.83 17.16% YoY % -1.07% 111.25% 11.07% 27.27% -23.08% 1.06% - Horiz. % 229.68% 232.16% 109.89% 98.94% 77.74% 101.06% 100.00%
P/EPS -55.47 -24.88 -83.62 151.02 89.04 145.56 84.93 - YoY % -122.95% 70.25% -155.37% 69.61% -38.83% 71.39% - Horiz. % -65.31% -29.29% -98.46% 177.82% 104.84% 171.39% 100.00%
EY -1.80 -4.02 -1.20 0.66 1.12 0.69 1.18 - YoY % 55.22% -235.00% -281.82% -41.07% 62.32% -41.53% - Horiz. % -152.54% -340.68% -101.69% 55.93% 94.92% 58.47% 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 1.40 1.13 0.41 0.82 0.71 0.72 0.68 14.75% YoY % 23.89% 175.61% -50.00% 15.49% -1.39% 5.88% - Horiz. % 205.88% 166.18% 60.29% 120.59% 104.41% 105.88% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 31/12/12 CAGR
Date 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 28/02/13 -
Price 0.9400 1.0700 0.4850 0.6900 0.5650 0.7350 0.6000 -
P/RPS 6.43 8.23 3.11 2.61 1.91 3.21 2.74 17.64% YoY % -21.87% 164.63% 19.16% 36.65% -40.50% 17.15% - Horiz. % 234.67% 300.36% 113.50% 95.26% 69.71% 117.15% 100.00%
P/EPS -54.88 -31.13 -83.62 140.82 77.40 163.33 82.19 - YoY % -76.29% 62.77% -159.38% 81.94% -52.61% 98.72% - Horiz. % -66.77% -37.88% -101.74% 171.33% 94.17% 198.72% 100.00%
EY -1.82 -3.21 -1.20 0.71 1.29 0.61 1.22 - YoY % 43.30% -167.50% -269.01% -44.96% 111.48% -50.00% - Horiz. % -149.18% -263.11% -98.36% 58.20% 105.74% 50.00% 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 0.62 0.81 0.66 15.09% YoY % -2.13% 243.90% -46.75% 24.19% -23.46% 22.73% - Horiz. % 209.09% 213.64% 62.12% 116.67% 93.94% 122.73% 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.
Comment
Halex-1st Qtr Result.pdf 
