Highlights

[HALEX] YoY TTM 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 -     -8.08%    YoY -     -19.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,856 76,776 99,757 97,205 98,901 102,150 90,970 -1.54%
  YoY % 9.22% -23.04% 2.63% -1.71% -3.18% 12.29% -
  Horiz. % 92.18% 84.40% 109.66% 106.85% 108.72% 112.29% 100.00%
PBT -2,632 2,704 3,227 4,597 4,767 5,933 4,843 -
  YoY % -197.34% -16.21% -29.80% -3.57% -19.65% 22.51% -
  Horiz. % -54.35% 55.83% 66.63% 94.92% 98.43% 122.51% 100.00%
Tax -370 -897 -1,036 -1,368 -755 -1,455 -1,476 -23.16%
  YoY % 58.75% 13.42% 24.27% -81.19% 48.11% 1.42% -
  Horiz. % 25.07% 60.77% 70.19% 92.68% 51.15% 98.58% 100.00%
NP -3,002 1,807 2,191 3,229 4,012 4,478 3,367 -
  YoY % -266.13% -17.53% -32.15% -19.52% -10.41% 33.00% -
  Horiz. % -89.16% 53.67% 65.07% 95.90% 119.16% 133.00% 100.00%
NP to SH -3,002 1,807 2,191 3,229 4,012 4,478 3,367 -
  YoY % -266.13% -17.53% -32.15% -19.52% -10.41% 33.00% -
  Horiz. % -89.16% 53.67% 65.07% 95.90% 119.16% 133.00% 100.00%
Tax Rate - % 33.17 % 32.10 % 29.76 % 15.84 % 24.52 % 30.48 % -
  YoY % 0.00% 3.33% 7.86% 87.88% -35.40% -19.55% -
  Horiz. % 0.00% 108.83% 105.31% 97.64% 51.97% 80.45% 100.00%
Total Cost 86,858 74,969 97,566 93,976 94,889 97,672 87,603 -0.16%
  YoY % 15.86% -23.16% 3.82% -0.96% -2.85% 11.49% -
  Horiz. % 99.15% 85.58% 111.37% 107.27% 108.32% 111.49% 100.00%
Net Worth 124,262 0 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 0.00% 0.00% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 0.00% 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 0 0 0 0 0 0 0 -
  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 0 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 0.00% 0.00% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 0.00% 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 -3.58 % 2.35 % 2.20 % 3.32 % 4.06 % 4.38 % 3.70 % -
  YoY % -252.34% 6.82% -33.73% -18.23% -7.31% 18.38% -
  Horiz. % -96.76% 63.51% 59.46% 89.73% 109.73% 118.38% 100.00%
ROE -2.42 % - % 2.29 % 3.56 % 4.40 % 5.56 % 4.31 % -
  YoY % 0.00% 0.00% -35.67% -19.09% -20.86% 29.00% -
  Horiz. % -56.15% 0.00% 53.13% 82.60% 102.09% 129.00% 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 78.96 72.60 94.00 97.64 98.63 128.03 114.06 -6.76%
  YoY % 8.76% -22.77% -3.73% -1.00% -22.96% 12.25% -
  Horiz. % 69.23% 63.65% 82.41% 85.60% 86.47% 112.25% 100.00%
EPS -2.83 1.71 2.06 3.24 4.00 5.61 4.22 -
  YoY % -265.50% -16.99% -36.42% -19.00% -28.70% 32.94% -
  Horiz. % -67.06% 40.52% 48.82% 76.78% 94.79% 132.94% 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 0.0000 0.9000 0.9100 0.9100 1.0100 0.9800 3.43%
  YoY % 0.00% 0.00% -1.10% 0.00% -9.90% 3.06% -
  Horiz. % 119.39% 0.00% 91.84% 92.86% 92.86% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,956
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 79.11 72.43 94.11 91.70 93.30 96.37 85.82 -1.54%
  YoY % 9.22% -23.04% 2.63% -1.71% -3.19% 12.29% -
  Horiz. % 92.18% 84.40% 109.66% 106.85% 108.72% 112.29% 100.00%
EPS -2.83 1.70 2.07 3.05 3.78 4.22 3.18 -
  YoY % -266.47% -17.87% -32.13% -19.31% -10.43% 32.70% -
  Horiz. % -88.99% 53.46% 65.09% 95.91% 118.87% 132.70% 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 0.0000 0.9010 0.8547 0.8608 0.7602 0.7374 9.23%
  YoY % 0.00% 0.00% 5.42% -0.71% 13.23% 3.09% -
  Horiz. % 158.98% 0.00% 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 0.61 0.90 0.79 0.67 0.63 0.41 0.42 7.36%
  YoY % -32.22% 13.92% 17.91% 6.35% 53.66% -2.38% -
  Horiz. % 145.24% 214.29% 188.10% 159.52% 150.00% 97.62% 100.00%
P/EPS -17.16 38.04 35.84 20.19 15.50 9.44 11.37 -
  YoY % -145.11% 6.14% 77.51% 30.26% 64.19% -16.97% -
  Horiz. % -150.92% 334.56% 315.22% 177.57% 136.32% 83.03% 100.00%
EY -5.83 2.63 2.79 4.95 6.45 10.59 8.79 -
  YoY % -321.67% -5.73% -43.64% -23.26% -39.09% 20.48% -
  Horiz. % -66.33% 29.92% 31.74% 56.31% 73.38% 120.48% 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 0.41 0.00 0.82 0.72 0.68 0.52 0.49 -3.34%
  YoY % 0.00% 0.00% 13.89% 5.88% 30.77% 6.12% -
  Horiz. % 83.67% 0.00% 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 0.61 0.78 0.73 0.75 0.61 0.42 0.52 3.09%
  YoY % -21.79% 6.85% -2.67% 22.95% 45.24% -19.23% -
  Horiz. % 117.31% 150.00% 140.38% 144.23% 117.31% 80.77% 100.00%
P/EPS -17.16 33.07 33.42 22.66 15.00 9.62 13.98 -
  YoY % -151.89% -1.05% 47.48% 51.07% 55.93% -31.19% -
  Horiz. % -122.75% 236.55% 239.06% 162.09% 107.30% 68.81% 100.00%
EY -5.83 3.02 2.99 4.41 6.67 10.39 7.16 -
  YoY % -293.05% 1.00% -32.20% -33.88% -35.80% 45.11% -
  Horiz. % -81.42% 42.18% 41.76% 61.59% 93.16% 145.11% 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 0.00 0.77 0.81 0.66 0.53 0.60 -6.99%
  YoY % 0.00% 0.00% -4.94% 22.73% 24.53% -11.67% -
  Horiz. % 68.33% 0.00% 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.
 


 

187  482  511  1014 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.41-0.21 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.095+0.02 
 PERDANA 0.405-0.04 
 PUC 0.10-0.005 
 ARMADA 0.195-0.005 
 EDEN 0.135+0.01 
 HUAAN 0.260.00 
 HSI-H6G 0.36-0.025 
Partners & Brokers