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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  366  590  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.305+0.025 
 DOLPHIN-WB 0.03+0.025 
 MTOUCHE 0.055+0.005 
 CONNECT 0.16+0.02 
 BINTAI 0.57+0.035 
 ARMADA 0.27+0.015 
 PRESBHD 0.58+0.015 
 DOLPHIN 0.080.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
5. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS