Highlights

[HEXTAR] YoY TTM Result on 2016-12-31 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -456.78%    YoY -     -1,267.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 68,148 69,039 69,355 97,823 96,378 102,037 101,291 -5.31%
  YoY % -1.29% -0.46% -29.10% 1.50% -5.55% 0.74% -
  Horiz. % 67.28% 68.16% 68.47% 96.58% 95.15% 100.74% 100.00%
PBT -10,947 -11,528 -21,663 -888 4,781 5,418 5,809 -
  YoY % 5.04% 46.78% -2,339.53% -118.57% -11.76% -6.73% -
  Horiz. % -188.45% -198.45% -372.92% -15.29% 82.30% 93.27% 100.00%
Tax -188 -875 -394 -726 -1,268 -1,029 -1,451 -24.54%
  YoY % 78.51% -122.08% 45.73% 42.74% -23.23% 29.08% -
  Horiz. % 12.96% 60.30% 27.15% 50.03% 87.39% 70.92% 100.00%
NP -11,135 -12,403 -22,057 -1,614 3,513 4,389 4,358 -
  YoY % 10.22% 43.77% -1,266.60% -145.94% -19.96% 0.71% -
  Horiz. % -255.51% -284.60% -506.13% -37.04% 80.61% 100.71% 100.00%
NP to SH -11,135 -12,403 -22,065 -1,614 3,513 4,389 4,358 -
  YoY % 10.22% 43.79% -1,267.10% -145.94% -19.96% 0.71% -
  Horiz. % -255.51% -284.60% -506.31% -37.04% 80.61% 100.71% 100.00%
Tax Rate - % - % - % - % 26.52 % 18.99 % 24.98 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 39.65% -23.98% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 106.16% 76.02% 100.00%
Total Cost 79,283 81,442 91,412 99,437 92,865 97,648 96,933 -2.73%
  YoY % -2.65% -10.91% -8.07% 7.08% -4.90% 0.74% -
  Horiz. % 81.79% 84.02% 94.30% 102.58% 95.80% 100.74% 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 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
31/12/18 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 -16.34 % -17.97 % -31.80 % -1.65 % 3.65 % 4.30 % 4.30 % -
  YoY % 9.07% 43.49% -1,827.27% -145.21% -15.12% 0.00% -
  Horiz. % -380.00% -417.91% -739.53% -38.37% 84.88% 100.00% 100.00%
ROE -17.81 % -16.72 % -26.36 % -1.27 % 3.87 % 6.01 % 5.49 % -
  YoY % -6.52% 36.57% -1,975.59% -132.82% -35.61% 9.47% -
  Horiz. % -324.41% -304.55% -480.15% -23.13% 70.49% 109.47% 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 64.31 65.15 65.45 92.28 96.73 125.71 126.43 -8.89%
  YoY % -1.29% -0.46% -29.07% -4.60% -23.05% -0.57% -
  Horiz. % 50.87% 51.53% 51.77% 72.99% 76.51% 99.43% 100.00%
EPS -10.51 -11.70 -20.82 -1.52 3.53 5.41 5.44 -
  YoY % 10.17% 43.80% -1,269.74% -143.06% -34.75% -0.55% -
  Horiz. % -193.20% -215.07% -382.72% -27.94% 64.89% 99.45% 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 8.30 8.41 8.45 11.92 11.74 12.43 12.34 -5.32%
  YoY % -1.31% -0.47% -29.11% 1.53% -5.55% 0.73% -
  Horiz. % 67.26% 68.15% 68.48% 96.60% 95.14% 100.73% 100.00%
EPS -1.36 -1.51 -2.69 -0.20 0.43 0.53 0.53 -
  YoY % 9.93% 43.87% -1,245.00% -146.51% -18.87% 0.00% -
  Horiz. % -256.60% -284.91% -507.55% -37.74% 81.13% 100.00% 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 0.0762 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 1.17 1.41 0.39 0.76 0.65 0.49 0.35 18.09%
  YoY % -17.02% 261.54% -48.68% 16.92% 32.65% 40.00% -
  Horiz. % 334.29% 402.86% 111.43% 217.14% 185.71% 140.00% 100.00%
P/EPS -7.14 -7.86 -1.22 -45.98 17.87 11.47 8.09 -
  YoY % 9.16% -544.26% 97.35% -357.30% 55.80% 41.78% -
  Horiz. % -88.26% -97.16% -15.08% -568.36% 220.89% 141.78% 100.00%
EY -14.01 -12.72 -81.65 -2.18 5.60 8.72 12.36 -
  YoY % -10.14% 84.42% -3,645.41% -138.93% -35.78% -29.45% -
  Horiz. % -113.35% -102.91% -660.60% -17.64% 45.31% 70.55% 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 0.58 0.69 0.69 0.44 15.73%
  YoY % -3.05% 309.38% -44.83% -15.94% 0.00% 56.82% -
  Horiz. % 288.64% 297.73% 72.73% 131.82% 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 1.32 1.70 0.84 0.63 0.65 0.48 0.39 18.29%
  YoY % -22.35% 102.38% 33.33% -3.08% 35.42% 23.08% -
  Horiz. % 338.46% 435.90% 215.38% 161.54% 166.67% 123.08% 100.00%
P/EPS -8.09 -9.48 -2.64 -38.09 17.73 11.10 9.01 -
  YoY % 14.66% -259.09% 93.07% -314.83% 59.73% 23.20% -
  Horiz. % -89.79% -105.22% -29.30% -422.75% 196.78% 123.20% 100.00%
EY -12.36 -10.54 -37.86 -2.63 5.64 9.01 11.10 -
  YoY % -17.27% 72.16% -1,339.54% -146.63% -37.40% -18.83% -
  Horiz. % -111.35% -94.95% -341.08% -23.69% 50.81% 81.17% 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 0.48 0.69 0.67 0.49 16.01%
  YoY % -9.43% 127.14% 45.83% -30.43% 2.99% 36.73% -
  Horiz. % 293.88% 324.49% 142.86% 97.96% 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.
 


 

299  136  531  1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SCOMI-WB 0.045+0.01 
 NETX 0.0150.00 
 SAPNRG 0.315+0.015 
 KNM 0.37+0.02 
 GPACKET 0.465+0.02 
 HSI-H6R 0.33-0.06 
 HSI-C5J 0.215+0.075 
 HSI-C5P 0.355+0.06 
 KNM-WB 0.29+0.025 
Partners & Brokers