Highlights

[HEXTAR] QoQ TTM Result on 2017-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -4.97%    YoY -     -551.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 70,737 69,039 63,140 65,617 65,861 69,355 77,102 -5.59%
  QoQ % 2.46% 9.34% -3.77% -0.37% -5.04% -10.05% -
  Horiz. % 91.74% 89.54% 81.89% 85.10% 85.42% 89.95% 100.00%
PBT -9,558 -11,528 -26,716 -25,726 -24,664 -21,663 -4,298 70.46%
  QoQ % 17.09% 56.85% -3.85% -4.31% -13.85% -404.03% -
  Horiz. % 222.38% 268.22% 621.59% 598.56% 573.85% 504.03% 100.00%
Tax -1,018 -875 -735 -603 -419 -394 343 -
  QoQ % -16.34% -19.05% -21.89% -43.91% -6.35% -214.87% -
  Horiz. % -296.79% -255.10% -214.29% -175.80% -122.16% -114.87% 100.00%
NP -10,576 -12,403 -27,451 -26,329 -25,083 -22,057 -3,955 92.77%
  QoQ % 14.73% 54.82% -4.26% -4.97% -13.72% -457.70% -
  Horiz. % 267.41% 313.60% 694.08% 665.71% 634.21% 557.70% 100.00%
NP to SH -10,576 -12,403 -27,451 -26,337 -25,091 -22,065 -3,963 92.51%
  QoQ % 14.73% 54.82% -4.23% -4.97% -13.71% -456.78% -
  Horiz. % 266.87% 312.97% 692.68% 664.57% 633.13% 556.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,313 81,442 90,591 91,946 90,944 91,412 81,057 0.21%
  QoQ % -0.16% -10.10% -1.47% 1.10% -0.51% 12.77% -
  Horiz. % 100.32% 100.47% 111.76% 113.43% 112.20% 112.77% 100.00%
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
NOSH 105,973 105,973 105,973 105,973 105,973 105,973 105,973 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.95 % -17.97 % -43.48 % -40.13 % -38.08 % -31.80 % -5.13 % 104.16%
  QoQ % 16.81% 58.67% -8.35% -5.38% -19.75% -519.88% -
  Horiz. % 291.42% 350.29% 847.56% 782.26% 742.30% 619.88% 100.00%
ROE -14.68 % -16.72 % -35.48 % -33.58 % -31.15 % -26.36 % -3.78 % 147.28%
  QoQ % 12.20% 52.87% -5.66% -7.80% -18.17% -597.35% -
  Horiz. % 388.36% 442.33% 938.62% 888.36% 824.07% 697.35% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.75 65.15 59.58 61.92 62.15 65.45 72.76 -5.59%
  QoQ % 2.46% 9.35% -3.78% -0.37% -5.04% -10.05% -
  Horiz. % 91.74% 89.54% 81.89% 85.10% 85.42% 89.95% 100.00%
EPS -9.98 -11.70 -25.90 -24.85 -23.68 -20.82 -3.74 92.50%
  QoQ % 14.70% 54.83% -4.23% -4.94% -13.74% -456.68% -
  Horiz. % 266.84% 312.83% 692.51% 664.44% 633.16% 556.68% 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 0.6800 0.7000 0.7300 0.7400 0.7600 0.7900 0.9900 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.39 5.26 4.81 5.00 5.02 5.28 5.87 -5.53%
  QoQ % 2.47% 9.36% -3.80% -0.40% -4.92% -10.05% -
  Horiz. % 91.82% 89.61% 81.94% 85.18% 85.52% 89.95% 100.00%
EPS -0.81 -0.94 -2.09 -2.01 -1.91 -1.68 -0.30 94.02%
  QoQ % 13.83% 55.02% -3.98% -5.24% -13.69% -460.00% -
  Horiz. % 270.00% 313.33% 696.67% 670.00% 636.67% 560.00% 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 0.0549 0.0565 0.0589 0.0597 0.0613 0.0638 0.0799 -22.15%
  QoQ % -2.83% -4.07% -1.34% -2.61% -3.92% -20.15% -
  Horiz. % 68.71% 70.71% 73.72% 74.72% 76.72% 79.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.9500 0.9200 0.8450 0.9250 0.8550 0.2550 0.3900 -
P/RPS 1.42 1.41 1.42 1.49 1.38 0.39 0.54 90.63%
  QoQ % 0.71% -0.70% -4.70% 7.97% 253.85% -27.78% -
  Horiz. % 262.96% 261.11% 262.96% 275.93% 255.56% 72.22% 100.00%
P/EPS -9.52 -7.86 -3.26 -3.72 -3.61 -1.22 -10.43 -5.91%
  QoQ % -21.12% -141.10% 12.37% -3.05% -195.90% 88.30% -
  Horiz. % 91.28% 75.36% 31.26% 35.67% 34.61% 11.70% 100.00%
EY -10.51 -12.72 -30.66 -26.87 -27.69 -81.65 -9.59 6.30%
  QoQ % 17.37% 58.51% -14.10% 2.96% 66.09% -751.41% -
  Horiz. % 109.59% 132.64% 319.71% 280.19% 288.74% 851.41% 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 1.40 1.31 1.16 1.25 1.13 0.32 0.39 134.63%
  QoQ % 6.87% 12.93% -7.20% 10.62% 253.12% -17.95% -
  Horiz. % 358.97% 335.90% 297.44% 320.51% 289.74% 82.05% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 -
Price 0.9400 1.1100 0.8550 0.7350 1.0700 0.5500 0.3050 -
P/RPS 1.41 1.70 1.44 1.19 1.72 0.84 0.42 124.37%
  QoQ % -17.06% 18.06% 21.01% -30.81% 104.76% 100.00% -
  Horiz. % 335.71% 404.76% 342.86% 283.33% 409.52% 200.00% 100.00%
P/EPS -9.42 -9.48 -3.30 -2.96 -4.52 -2.64 -8.16 10.06%
  QoQ % 0.63% -187.27% -11.49% 34.51% -71.21% 67.65% -
  Horiz. % 115.44% 116.18% 40.44% 36.27% 55.39% 32.35% 100.00%
EY -10.62 -10.54 -30.30 -33.81 -22.13 -37.86 -12.26 -9.14%
  QoQ % -0.76% 65.21% 10.38% -52.78% 41.55% -208.81% -
  Horiz. % 86.62% 85.97% 247.15% 275.77% 180.51% 308.81% 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 1.38 1.59 1.17 0.99 1.41 0.70 0.31 170.86%
  QoQ % -13.21% 35.90% 18.18% -29.79% 101.43% 125.81% -
  Horiz. % 445.16% 512.90% 377.42% 319.35% 454.84% 225.81% 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.
 


TOP ARTICLES

1. TOPGLOVE大势已去 投资者何去何从? 股票分析
2. INARI break the resistance? Nott Invest
3. 疫情退需求降  手套股财测大砍58% 星洲日報/投資致富‧企業故事
4. What company may benefit when economic activities reopen? Nott Invest
5. 高股息的冷门种植股 - 联合种植 高股息的冷门种植股
6. EMCO停产 需求复常 美扣押令 顶级手套末季净利减半 星洲日報/投資致富‧企業故事
7. AUTOMATION TRADEVIEWER
8. TOPGLOV vs GENETEC: Dawn of Malaysian Equities Ultimate Stock Tips
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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS