Highlights

[HEXTAR] QoQ TTM Result on 2016-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -456.78%    YoY -     -1,267.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,140 65,617 65,861 69,355 77,102 78,958 83,856 -17.22%
  QoQ % -3.77% -0.37% -5.04% -10.05% -2.35% -5.84% -
  Horiz. % 75.30% 78.25% 78.54% 82.71% 91.95% 94.16% 100.00%
PBT -26,716 -25,726 -24,664 -21,663 -4,298 -4,271 -2,632 368.14%
  QoQ % -3.85% -4.31% -13.85% -404.03% -0.63% -62.27% -
  Horiz. % 1,015.05% 977.43% 937.08% 823.06% 163.30% 162.27% 100.00%
Tax -735 -603 -419 -394 343 227 -370 57.96%
  QoQ % -21.89% -43.91% -6.35% -214.87% 51.10% 161.35% -
  Horiz. % 198.65% 162.97% 113.24% 106.49% -92.70% -61.35% 100.00%
NP -27,451 -26,329 -25,083 -22,057 -3,955 -4,044 -3,002 336.70%
  QoQ % -4.26% -4.97% -13.72% -457.70% 2.20% -34.71% -
  Horiz. % 914.42% 877.05% 835.54% 734.74% 131.75% 134.71% 100.00%
NP to SH -27,451 -26,337 -25,091 -22,065 -3,963 -4,044 -3,002 336.70%
  QoQ % -4.23% -4.97% -13.71% -456.78% 2.00% -34.71% -
  Horiz. % 914.42% 877.32% 835.81% 735.01% 132.01% 134.71% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 90,591 91,946 90,944 91,412 81,057 83,002 86,858 2.84%
  QoQ % -1.47% 1.10% -0.51% 12.77% -2.34% -4.44% -
  Horiz. % 104.30% 105.86% 104.70% 105.24% 93.32% 95.56% 100.00%
Net Worth 77,360 78,420 80,539 83,718 104,913 105,075 124,262 -27.07%
  QoQ % -1.35% -2.63% -3.80% -20.20% -0.15% -15.44% -
  Horiz. % 62.26% 63.11% 64.81% 67.37% 84.43% 84.56% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 77,360 78,420 80,539 83,718 104,913 105,075 124,262 -27.07%
  QoQ % -1.35% -2.63% -3.80% -20.20% -0.15% -15.44% -
  Horiz. % 62.26% 63.11% 64.81% 67.37% 84.43% 84.56% 100.00%
NOSH 105,973 105,973 105,973 105,973 105,973 106,136 106,206 -0.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.15% -0.07% -
  Horiz. % 99.78% 99.78% 99.78% 99.78% 99.78% 99.93% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -43.48 % -40.13 % -38.08 % -31.80 % -5.13 % -5.12 % -3.58 % 427.57%
  QoQ % -8.35% -5.38% -19.75% -519.88% -0.20% -43.02% -
  Horiz. % 1,214.53% 1,120.95% 1,063.69% 888.27% 143.30% 143.02% 100.00%
ROE -35.48 % -33.58 % -31.15 % -26.36 % -3.78 % -3.85 % -2.42 % 498.05%
  QoQ % -5.66% -7.80% -18.17% -597.35% 1.82% -59.09% -
  Horiz. % 1,466.12% 1,387.60% 1,287.19% 1,089.26% 156.20% 159.09% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.58 61.92 62.15 65.45 72.76 74.39 78.96 -17.10%
  QoQ % -3.78% -0.37% -5.04% -10.05% -2.19% -5.79% -
  Horiz. % 75.46% 78.42% 78.71% 82.89% 92.15% 94.21% 100.00%
EPS -25.90 -24.85 -23.68 -20.82 -3.74 -3.81 -2.83 336.94%
  QoQ % -4.23% -4.94% -13.74% -456.68% 1.84% -34.63% -
  Horiz. % 915.19% 878.09% 836.75% 735.69% 132.16% 134.63% 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 0.7300 0.7400 0.7600 0.7900 0.9900 0.9900 1.1700 -26.96%
  QoQ % -1.35% -2.63% -3.80% -20.20% 0.00% -15.38% -
  Horiz. % 62.39% 63.25% 64.96% 67.52% 84.62% 84.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.69 8.00 8.03 8.45 9.39 9.62 10.22 -17.26%
  QoQ % -3.87% -0.37% -4.97% -10.01% -2.39% -5.87% -
  Horiz. % 75.24% 78.28% 78.57% 82.68% 91.88% 94.13% 100.00%
EPS -3.34 -3.21 -3.06 -2.69 -0.48 -0.49 -0.37 332.96%
  QoQ % -4.05% -4.90% -13.75% -460.42% 2.04% -32.43% -
  Horiz. % 902.70% 867.57% 827.03% 727.03% 129.73% 132.43% 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 0.0943 0.0956 0.0981 0.1020 0.1278 0.1280 0.1514 -27.05%
  QoQ % -1.36% -2.55% -3.82% -20.19% -0.16% -15.46% -
  Horiz. % 62.29% 63.14% 64.80% 67.37% 84.41% 84.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.8450 0.9250 0.8550 0.2550 0.3900 0.4100 0.4850 -
P/RPS 1.42 1.49 1.38 0.39 0.54 0.55 0.61 75.56%
  QoQ % -4.70% 7.97% 253.85% -27.78% -1.82% -9.84% -
  Horiz. % 232.79% 244.26% 226.23% 63.93% 88.52% 90.16% 100.00%
P/EPS -3.26 -3.72 -3.61 -1.22 -10.43 -10.76 -17.16 -66.92%
  QoQ % 12.37% -3.05% -195.90% 88.30% 3.07% 37.30% -
  Horiz. % 19.00% 21.68% 21.04% 7.11% 60.78% 62.70% 100.00%
EY -30.66 -26.87 -27.69 -81.65 -9.59 -9.29 -5.83 202.11%
  QoQ % -14.10% 2.96% 66.09% -751.41% -3.23% -59.35% -
  Horiz. % 525.90% 460.89% 474.96% 1,400.51% 164.49% 159.35% 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 1.16 1.25 1.13 0.32 0.39 0.41 0.41 99.91%
  QoQ % -7.20% 10.62% 253.12% -17.95% -4.88% 0.00% -
  Horiz. % 282.93% 304.88% 275.61% 78.05% 95.12% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 -
Price 0.8550 0.7350 1.0700 0.5500 0.3050 0.4550 0.4850 -
P/RPS 1.44 1.19 1.72 0.84 0.42 0.61 0.61 77.20%
  QoQ % 21.01% -30.81% 104.76% 100.00% -31.15% 0.00% -
  Horiz. % 236.07% 195.08% 281.97% 137.70% 68.85% 100.00% 100.00%
P/EPS -3.30 -2.96 -4.52 -2.64 -8.16 -11.94 -17.16 -66.65%
  QoQ % -11.49% 34.51% -71.21% 67.65% 31.66% 30.42% -
  Horiz. % 19.23% 17.25% 26.34% 15.38% 47.55% 69.58% 100.00%
EY -30.30 -33.81 -22.13 -37.86 -12.26 -8.37 -5.83 199.74%
  QoQ % 10.38% -52.78% 41.55% -208.81% -46.48% -43.57% -
  Horiz. % 519.73% 579.93% 379.59% 649.40% 210.29% 143.57% 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 1.17 0.99 1.41 0.70 0.31 0.46 0.41 101.06%
  QoQ % 18.18% -29.79% 101.43% 125.81% -32.61% 12.20% -
  Horiz. % 285.37% 241.46% 343.90% 170.73% 75.61% 112.20% 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
 
 

257  777  446  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.085+0.005 
 MMAG-WB 0.345-0.065 
 PERMAJU-PA 0.045-0.01 
 CME 0.125+0.01 
 RSAWIT 0.29-0.02 
 SAPNRG 0.12+0.005 
 HBGLOB 0.185-0.025 
 JTIASA 0.76-0.07 
 IRIS 0.315-0.01 
 MTRONIC-WA 0.030.00 

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!
PARTNERS & BROKERS