Highlights

[HEXTAR] YoY TTM Result on 2015-03-31 [#1]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -17.53%    YoY -     -39.77%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 70,737 65,861 83,856 76,776 97,205 98,901 102,150 -5.71%
  YoY % 7.40% -21.46% 9.22% -21.02% -1.71% -3.18% -
  Horiz. % 69.25% 64.47% 82.09% 75.16% 95.16% 96.82% 100.00%
PBT -9,558 -24,664 -2,632 2,704 4,597 4,767 5,933 -
  YoY % 61.25% -837.08% -197.34% -41.18% -3.57% -19.65% -
  Horiz. % -161.10% -415.71% -44.36% 45.58% 77.48% 80.35% 100.00%
Tax -1,018 -419 -370 -897 -1,368 -755 -1,455 -5.55%
  YoY % -142.96% -13.24% 58.75% 34.43% -81.19% 48.11% -
  Horiz. % 69.97% 28.80% 25.43% 61.65% 94.02% 51.89% 100.00%
NP -10,576 -25,083 -3,002 1,807 3,229 4,012 4,478 -
  YoY % 57.84% -735.54% -266.13% -44.04% -19.52% -10.41% -
  Horiz. % -236.18% -560.14% -67.04% 40.35% 72.11% 89.59% 100.00%
NP to SH -10,576 -25,091 -3,002 1,807 3,229 4,012 4,478 -
  YoY % 57.85% -735.81% -266.13% -44.04% -19.52% -10.41% -
  Horiz. % -236.18% -560.32% -67.04% 40.35% 72.11% 89.59% 100.00%
Tax Rate - % - % - % 33.17 % 29.76 % 15.84 % 24.52 % -
  YoY % 0.00% 0.00% 0.00% 11.46% 87.88% -35.40% -
  Horiz. % 0.00% 0.00% 0.00% 135.28% 121.37% 64.60% 100.00%
Total Cost 81,313 90,944 86,858 74,969 93,976 94,889 97,672 -2.89%
  YoY % -10.59% 4.70% 15.86% -20.23% -0.96% -2.85% -
  Horiz. % 83.25% 93.11% 88.93% 76.76% 96.22% 97.15% 100.00%
Net Worth 72,061 80,539 124,262 0 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 0.00% 0.00% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 0.00% 112.43% 113.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 0 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 0.00% 0.00% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 0.00% 112.43% 113.24% 100.00%
NOSH 105,973 105,973 106,206 105,753 99,555 100,273 79,784 4.64%
  YoY % 0.00% -0.22% 0.43% 6.23% -0.72% 25.68% -
  Horiz. % 132.82% 132.82% 133.12% 132.55% 124.78% 125.68% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -14.95 % -38.08 % -3.58 % 2.35 % 3.32 % 4.06 % 4.38 % -
  YoY % 60.74% -963.69% -252.34% -29.22% -18.23% -7.31% -
  Horiz. % -341.32% -869.41% -81.74% 53.65% 75.80% 92.69% 100.00%
ROE -14.68 % -31.15 % -2.42 % - % 3.56 % 4.40 % 5.56 % -
  YoY % 52.87% -1,187.19% 0.00% 0.00% -19.09% -20.86% -
  Horiz. % -264.03% -560.25% -43.53% 0.00% 64.03% 79.14% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.75 62.15 78.96 72.60 97.64 98.63 128.03 -9.89%
  YoY % 7.40% -21.29% 8.76% -25.65% -1.00% -22.96% -
  Horiz. % 52.14% 48.54% 61.67% 56.71% 76.26% 77.04% 100.00%
EPS -9.98 -23.68 -2.83 1.71 3.24 4.00 5.61 -
  YoY % 57.85% -736.75% -265.50% -47.22% -19.00% -28.70% -
  Horiz. % -177.90% -422.10% -50.45% 30.48% 57.75% 71.30% 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 0.0000 0.9100 0.9100 1.0100 -6.13%
  YoY % -10.53% -35.04% 0.00% 0.00% 0.00% -9.90% -
  Horiz. % 67.33% 75.25% 115.84% 0.00% 90.10% 90.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.62 8.03 10.22 9.36 11.84 12.05 12.45 -5.71%
  YoY % 7.35% -21.43% 9.19% -20.95% -1.74% -3.21% -
  Horiz. % 69.24% 64.50% 82.09% 75.18% 95.10% 96.79% 100.00%
EPS -1.29 -3.06 -0.37 0.22 0.39 0.49 0.55 -
  YoY % 57.84% -727.03% -268.18% -43.59% -20.41% -10.91% -
  Horiz. % -234.55% -556.36% -67.27% 40.00% 70.91% 89.09% 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 0.0878 0.0981 0.1514 0.0000 0.1104 0.1112 0.0982 -1.77%
  YoY % -10.50% -35.20% 0.00% 0.00% -0.72% 13.24% -
  Horiz. % 89.41% 99.90% 154.18% 0.00% 112.42% 113.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 -
Price 0.9500 0.8550 0.4850 0.6500 0.6550 0.6200 0.5300 -
P/RPS 1.42 1.38 0.61 0.90 0.67 0.63 0.41 21.98%
  YoY % 2.90% 126.23% -32.22% 34.33% 6.35% 53.66% -
  Horiz. % 346.34% 336.59% 148.78% 219.51% 163.41% 153.66% 100.00%
P/EPS -9.52 -3.61 -17.16 38.04 20.19 15.50 9.44 -
  YoY % -163.71% 78.96% -145.11% 88.41% 30.26% 64.19% -
  Horiz. % -100.85% -38.24% -181.78% 402.97% 213.88% 164.19% 100.00%
EY -10.51 -27.69 -5.83 2.63 4.95 6.45 10.59 -
  YoY % 62.04% -374.96% -321.67% -46.87% -23.26% -39.09% -
  Horiz. % -99.24% -261.47% -55.05% 24.83% 46.74% 60.91% 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 0.00 0.72 0.68 0.52 17.16%
  YoY % 23.89% 175.61% 0.00% 0.00% 5.88% 30.77% -
  Horiz. % 269.23% 217.31% 78.85% 0.00% 138.46% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Date 21/05/18 29/05/17 02/06/16 27/05/15 28/02/14 28/02/13 28/02/12 -
Price 0.9400 1.0700 0.4850 0.5650 0.7350 0.6000 0.5400 -
P/RPS 1.41 1.72 0.61 0.78 0.75 0.61 0.42 21.37%
  YoY % -18.02% 181.97% -21.79% 4.00% 22.95% 45.24% -
  Horiz. % 335.71% 409.52% 145.24% 185.71% 178.57% 145.24% 100.00%
P/EPS -9.42 -4.52 -17.16 33.07 22.66 15.00 9.62 -
  YoY % -108.41% 73.66% -151.89% 45.94% 51.07% 55.93% -
  Horiz. % -97.92% -46.99% -178.38% 343.76% 235.55% 155.93% 100.00%
EY -10.62 -22.13 -5.83 3.02 4.41 6.67 10.39 -
  YoY % 52.01% -279.59% -293.05% -31.52% -33.88% -35.80% -
  Horiz. % -102.21% -212.99% -56.11% 29.07% 42.44% 64.20% 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 0.00 0.81 0.66 0.53 16.54%
  YoY % -2.13% 243.90% 0.00% 0.00% 22.73% 24.53% -
  Horiz. % 260.38% 266.04% 77.36% 0.00% 152.83% 124.53% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers