Highlights

[HEXTAR] QoQ Quarter Result on 2019-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 25-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -11.12%    YoY -     223.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 111,563 100,718 104,566 82,765 97,179 55,851 17,578 241.64%
  QoQ % 10.77% -3.68% 26.34% -14.83% 74.00% 217.73% -
  Horiz. % 634.67% 572.98% 594.87% 470.84% 552.84% 317.73% 100.00%
PBT 14,645 14,689 12,559 10,678 11,300 -21,256 -67 -
  QoQ % -0.30% 16.96% 17.62% -5.50% 153.16% -31,625.37% -
  Horiz. % -21,858.21% -21,923.88% -18,744.78% -15,937.31% -16,865.67% 31,725.37% 100.00%
Tax -2,176 -3,584 -3,108 -2,909 -2,559 -920 -206 379.36%
  QoQ % 39.29% -15.32% -6.84% -13.68% -178.15% -346.60% -
  Horiz. % 1,056.31% 1,739.81% 1,508.74% 1,412.14% 1,242.23% 446.60% 100.00%
NP 12,469 11,105 9,451 7,769 8,741 -22,176 -273 -
  QoQ % 12.28% 17.50% 21.65% -11.12% 139.42% -8,023.08% -
  Horiz. % -4,567.40% -4,067.77% -3,461.90% -2,845.79% -3,201.83% 8,123.08% 100.00%
NP to SH 12,469 11,105 9,451 7,769 8,741 -22,176 -273 -
  QoQ % 12.28% 17.50% 21.65% -11.12% 139.42% -8,023.08% -
  Horiz. % -4,567.40% -4,067.77% -3,461.90% -2,845.79% -3,201.83% 8,123.08% 100.00%
Tax Rate 14.86 % 24.40 % 24.75 % 27.24 % 22.65 % - % - % -
  QoQ % -39.10% -1.41% -9.14% 20.26% 0.00% 0.00% -
  Horiz. % 65.61% 107.73% 109.27% 120.26% 100.00% - -
Total Cost 99,094 89,613 95,115 74,996 88,438 78,027 17,851 212.54%
  QoQ % 10.58% -5.78% 26.83% -15.20% 13.34% 337.10% -
  Horiz. % 555.12% 502.01% 532.83% 420.12% 495.42% 437.10% 100.00%
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.20%
  QoQ % 4.95% -0.34% -1.41% -8.00% 4.17% 220.44% -
  Horiz. % 316.68% 301.74% 302.76% 307.09% 333.79% 320.44% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 8,110 9,676 8,090 6,565 29,379 - - -
  QoQ % -16.18% 19.60% 23.24% -77.65% 0.00% 0.00% -
  Horiz. % 27.61% 32.94% 27.54% 22.35% 100.00% - -
Div Payout % 65.04 % 87.14 % 85.61 % 84.51 % 336.11 % - % - % -
  QoQ % -25.36% 1.79% 1.30% -74.86% 0.00% 0.00% -
  Horiz. % 19.35% 25.93% 25.47% 25.14% 100.00% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.20%
  QoQ % 4.95% -0.34% -1.41% -8.00% 4.17% 220.44% -
  Horiz. % 316.68% 301.74% 302.76% 307.09% 333.79% 320.44% 100.00%
NOSH 811,030 806,362 809,074 820,652 820,652 820,652 105,973 286.92%
  QoQ % 0.58% -0.34% -1.41% 0.00% 0.00% 674.40% -
  Horiz. % 765.32% 760.91% 763.47% 774.40% 774.40% 774.40% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.18 % 11.03 % 9.04 % 9.39 % 8.99 % -39.71 % -1.55 % -
  QoQ % 1.36% 22.01% -3.73% 4.45% 122.64% -2,461.94% -
  Horiz. % -721.29% -711.61% -583.23% -605.81% -580.00% 2,561.94% 100.00%
ROE 6.41 % 5.99 % 5.08 % 4.12 % 4.26 % -11.26 % -0.44 % -
  QoQ % 7.01% 17.91% 23.30% -3.29% 137.83% -2,459.09% -
  Horiz. % -1,456.82% -1,361.36% -1,154.55% -936.36% -968.18% 2,559.09% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.76 12.49 12.92 10.09 11.84 6.81 16.59 -11.69%
  QoQ % 10.17% -3.33% 28.05% -14.78% 73.86% -58.95% -
  Horiz. % 82.94% 75.29% 77.88% 60.82% 71.37% 41.05% 100.00%
EPS 1.54 1.38 1.17 0.95 1.07 -2.70 -0.26 -
  QoQ % 11.59% 17.95% 23.16% -11.21% 139.63% -938.46% -
  Horiz. % -592.31% -530.77% -450.00% -365.38% -411.54% 1,038.46% 100.00%
DPS 1.00 1.20 1.00 0.80 3.58 0.00 0.00 -
  QoQ % -16.67% 20.00% 25.00% -77.65% 0.00% 0.00% -
  Horiz. % 27.93% 33.52% 27.93% 22.35% 100.00% - -
NAPS 0.2400 0.2300 0.2300 0.2300 0.2500 0.2400 0.5800 -44.38%
  QoQ % 4.35% 0.00% 0.00% -8.00% 4.17% -58.62% -
  Horiz. % 41.38% 39.66% 39.66% 39.66% 43.10% 41.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.59 12.27 12.74 10.08 11.84 6.81 2.14 241.78%
  QoQ % 10.76% -3.69% 26.39% -14.86% 73.86% 218.22% -
  Horiz. % 635.05% 573.36% 595.33% 471.03% 553.27% 318.22% 100.00%
EPS 1.52 1.35 1.15 0.95 1.07 -2.70 -0.03 -
  QoQ % 12.59% 17.39% 21.05% -11.21% 139.63% -8,900.00% -
  Horiz. % -5,066.67% -4,500.00% -3,833.33% -3,166.67% -3,566.67% 9,000.00% 100.00%
DPS 0.99 1.18 0.99 0.80 3.58 0.00 0.00 -
  QoQ % -16.10% 19.19% 23.75% -77.65% 0.00% 0.00% -
  Horiz. % 27.65% 32.96% 27.65% 22.35% 100.00% - -
NAPS 0.2372 0.2260 0.2267 0.2300 0.2500 0.2400 0.0749 115.20%
  QoQ % 4.96% -0.31% -1.43% -8.00% 4.17% 220.43% -
  Horiz. % 316.69% 301.74% 302.67% 307.08% 333.78% 320.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.6850 0.5600 0.5050 0.6400 0.7300 0.7800 0.8500 -
P/RPS 4.98 4.48 3.91 6.35 6.16 11.46 5.12 -1.83%
  QoQ % 11.16% 14.58% -38.43% 3.08% -46.25% 123.83% -
  Horiz. % 97.27% 87.50% 76.37% 124.02% 120.31% 223.83% 100.00%
P/EPS 44.55 40.66 43.23 67.60 68.54 -28.86 -329.95 -
  QoQ % 9.57% -5.94% -36.05% -1.37% 337.49% 91.25% -
  Horiz. % -13.50% -12.32% -13.10% -20.49% -20.77% 8.75% 100.00%
EY 2.24 2.46 2.31 1.48 1.46 -3.46 -0.30 -
  QoQ % -8.94% 6.49% 56.08% 1.37% 142.20% -1,053.33% -
  Horiz. % -746.67% -820.00% -770.00% -493.33% -486.67% 1,153.33% 100.00%
DY 1.46 2.14 1.98 1.25 4.90 0.00 0.00 -
  QoQ % -31.78% 8.08% 58.40% -74.49% 0.00% 0.00% -
  Horiz. % 29.80% 43.67% 40.41% 25.51% 100.00% - -
P/NAPS 2.85 2.43 2.20 2.78 2.92 3.25 1.47 55.30%
  QoQ % 17.28% 10.45% -20.86% -4.79% -10.15% 121.09% -
  Horiz. % 193.88% 165.31% 149.66% 189.12% 198.64% 221.09% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 27/05/19 -
Price 0.8150 0.7300 0.7150 0.6250 0.6550 0.7000 0.7600 -
P/RPS 5.92 5.84 5.53 6.20 5.53 10.29 4.58 18.60%
  QoQ % 1.37% 5.61% -10.81% 12.12% -46.26% 124.67% -
  Horiz. % 129.26% 127.51% 120.74% 135.37% 120.74% 224.67% 100.00%
P/EPS 53.01 53.01 61.21 66.02 61.49 -25.90 -295.02 -
  QoQ % 0.00% -13.40% -7.29% 7.37% 337.41% 91.22% -
  Horiz. % -17.97% -17.97% -20.75% -22.38% -20.84% 8.78% 100.00%
EY 1.89 1.89 1.63 1.51 1.63 -3.86 -0.34 -
  QoQ % 0.00% 15.95% 7.95% -7.36% 142.23% -1,035.29% -
  Horiz. % -555.88% -555.88% -479.41% -444.12% -479.41% 1,135.29% 100.00%
DY 1.23 1.64 1.40 1.28 5.47 0.00 0.00 -
  QoQ % -25.00% 17.14% 9.38% -76.60% 0.00% 0.00% -
  Horiz. % 22.49% 29.98% 25.59% 23.40% 100.00% - -
P/NAPS 3.40 3.17 3.11 2.72 2.62 2.92 1.31 88.53%
  QoQ % 7.26% 1.93% 14.34% 3.82% -10.27% 122.90% -
  Horiz. % 259.54% 241.98% 237.40% 207.63% 200.00% 222.90% 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
 
 

133  210  561  1490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 PHB-WB 0.020.00 
 ARMADA 0.320.00 
 SAPNRG 0.115-0.005 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.075-0.005 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 
 ASIABIO-OR 0.01-0.005 

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!
PARTNERS & BROKERS