Highlights

[HEXTAR] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     24.23%    YoY -     55.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 125,845 140,856 165,514 118,532 112,092 94,539 142,704 -8.02%
  QoQ % -10.66% -14.90% 39.64% 5.75% 18.57% -33.75% -
  Horiz. % 88.19% 98.71% 115.98% 83.06% 78.55% 66.25% 100.00%
PBT 11 4,418 5,802 4,154 3,588 3,081 5,088 -98.31%
  QoQ % -99.75% -23.84% 39.67% 15.77% 16.46% -39.45% -
  Horiz. % 0.22% 86.84% 114.03% 81.64% 70.52% 60.55% 100.00%
Tax -1,104 -1,664 -2,068 -1,570 -1,508 -962 -1,572 -20.94%
  QoQ % 33.65% 19.54% -31.72% -4.11% -56.76% 38.80% -
  Horiz. % 70.23% 105.85% 131.55% 99.87% 95.93% 61.20% 100.00%
NP -1,093 2,754 3,734 2,584 2,080 2,119 3,516 -
  QoQ % -139.68% -26.23% 44.50% 24.23% -1.84% -39.73% -
  Horiz. % -31.09% 78.35% 106.20% 73.49% 59.16% 60.27% 100.00%
NP to SH -1,093 2,754 3,734 2,584 2,080 2,119 3,516 -
  QoQ % -139.68% -26.23% 44.50% 24.23% -1.84% -39.73% -
  Horiz. % -31.09% 78.35% 106.20% 73.49% 59.16% 60.27% 100.00%
Tax Rate 10,036.36 % 37.66 % 35.64 % 37.79 % 42.03 % 31.22 % 30.90 % 4,575.60%
  QoQ % 26,549.92% 5.67% -5.69% -10.09% 34.63% 1.04% -
  Horiz. % 32,480.13% 121.88% 115.34% 122.30% 136.02% 101.04% 100.00%
Total Cost 126,938 138,101 161,780 115,948 110,012 92,420 139,188 -5.94%
  QoQ % -8.08% -14.64% 39.53% 5.40% 19.03% -33.60% -
  Horiz. % 91.20% 99.22% 116.23% 83.30% 79.04% 66.40% 100.00%
Net Worth 127,339 97,472 97,593 96,370 95,510 90,383 89,897 26.05%
  QoQ % 30.64% -0.12% 1.27% 0.90% 5.67% 0.54% -
  Horiz. % 141.65% 108.43% 108.56% 107.20% 106.24% 100.54% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,339 97,472 97,593 96,370 95,510 90,383 89,897 26.05%
  QoQ % 30.64% -0.12% 1.27% 0.90% 5.67% 0.54% -
  Horiz. % 141.65% 108.43% 108.56% 107.20% 106.24% 100.54% 100.00%
NOSH 106,006 105,948 106,079 105,901 106,122 100,426 99,886 4.03%
  QoQ % 0.05% -0.12% 0.17% -0.21% 5.67% 0.54% -
  Horiz. % 106.13% 106.07% 106.20% 106.02% 106.24% 100.54% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.87 % 1.96 % 2.26 % 2.18 % 1.86 % 2.24 % 2.46 % -
  QoQ % -144.39% -13.27% 3.67% 17.20% -16.96% -8.94% -
  Horiz. % -35.37% 79.67% 91.87% 88.62% 75.61% 91.06% 100.00%
ROE -0.86 % 2.83 % 3.83 % 2.68 % 2.18 % 2.34 % 3.91 % -
  QoQ % -130.39% -26.11% 42.91% 22.94% -6.84% -40.15% -
  Horiz. % -21.99% 72.38% 97.95% 68.54% 55.75% 59.85% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.59 132.95 156.03 111.93 105.63 94.14 142.87 -11.65%
  QoQ % -10.80% -14.79% 39.40% 5.96% 12.21% -34.11% -
  Horiz. % 83.01% 93.06% 109.21% 78.34% 73.93% 65.89% 100.00%
EPS -1.03 2.60 3.52 2.44 1.96 2.11 3.52 -
  QoQ % -139.62% -26.14% 44.26% 24.49% -7.11% -40.06% -
  Horiz. % -29.26% 73.86% 100.00% 69.32% 55.68% 59.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2000 0.9200 0.9200 0.9100 0.9000 0.9000 0.9000 21.08%
  QoQ % 30.43% 0.00% 1.10% 1.11% 0.00% 0.00% -
  Horiz. % 133.33% 102.22% 102.22% 101.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.33 17.16 20.17 14.44 13.66 11.52 17.39 -8.04%
  QoQ % -10.66% -14.92% 39.68% 5.71% 18.58% -33.76% -
  Horiz. % 88.15% 98.68% 115.99% 83.04% 78.55% 66.24% 100.00%
EPS -0.13 0.34 0.45 0.31 0.25 0.26 0.43 -
  QoQ % -138.24% -24.44% 45.16% 24.00% -3.85% -39.53% -
  Horiz. % -30.23% 79.07% 104.65% 72.09% 58.14% 60.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1552 0.1188 0.1189 0.1174 0.1164 0.1101 0.1095 26.10%
  QoQ % 30.64% -0.08% 1.28% 0.86% 5.72% 0.55% -
  Horiz. % 141.74% 108.49% 108.58% 107.21% 106.30% 100.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7000 0.5150 0.5500 0.6500 0.7400 0.7950 0.9100 -
P/RPS 0.00 0.39 0.35 0.58 0.70 0.84 0.64 -
  QoQ % 0.00% 11.43% -39.66% -17.14% -16.67% 31.25% -
  Horiz. % 0.00% 60.94% 54.69% 90.62% 109.38% 131.25% 100.00%
P/EPS 0.00 19.81 15.63 26.64 37.76 37.68 25.85 -
  QoQ % 0.00% 26.74% -41.33% -29.45% 0.21% 45.76% -
  Horiz. % 0.00% 76.63% 60.46% 103.06% 146.07% 145.76% 100.00%
EY 0.00 5.05 6.40 3.75 2.65 2.65 3.87 -
  QoQ % 0.00% -21.09% 70.67% 41.51% 0.00% -31.52% -
  Horiz. % 0.00% 130.49% 165.37% 96.90% 68.48% 68.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.56 0.60 0.71 0.82 0.88 1.01 -21.63%
  QoQ % 25.00% -6.67% -15.49% -13.41% -6.82% -12.87% -
  Horiz. % 69.31% 55.45% 59.41% 70.30% 81.19% 87.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 -
Price 0.5800 0.5550 0.3800 0.5650 0.6900 0.7500 0.8050 -
P/RPS 0.00 0.42 0.24 0.50 0.65 0.80 0.56 -
  QoQ % 0.00% 75.00% -52.00% -23.08% -18.75% 42.86% -
  Horiz. % 0.00% 75.00% 42.86% 89.29% 116.07% 142.86% 100.00%
P/EPS 0.00 21.35 10.80 23.16 35.20 35.55 22.87 -
  QoQ % 0.00% 97.69% -53.37% -34.20% -0.98% 55.44% -
  Horiz. % 0.00% 93.35% 47.22% 101.27% 153.91% 155.44% 100.00%
EY 0.00 4.68 9.26 4.32 2.84 2.81 4.37 -
  QoQ % 0.00% -49.46% 114.35% 52.11% 1.07% -35.70% -
  Horiz. % 0.00% 107.09% 211.90% 98.86% 64.99% 64.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.60 0.41 0.62 0.77 0.83 0.89 -24.77%
  QoQ % -3.33% 46.34% -33.87% -19.48% -7.23% -6.74% -
  Horiz. % 65.17% 67.42% 46.07% 69.66% 86.52% 93.26% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. A NOD FROM DELOITTE – ANOTHER INCOMING HIGH GROWTH COUNTER! Advanced Fundamental Sharings
5. Rubber Glove Exports Malaysia Statistics Trying to Make Sense Bursa Investments
6. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
7. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 9 – ALCOM GROUP BERHAD/2674 SEE_Research
8. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS