Highlights

[HEXTAR] QoQ TTM Result on 2018-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -0.92%    YoY -     10.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 186,321 107,867 70,245 68,148 70,790 70,617 70,737 90.61%
  QoQ % 72.73% 53.56% 3.08% -3.73% 0.24% -0.17% -
  Horiz. % 263.40% 152.49% 99.30% 96.34% 100.07% 99.83% 100.00%
PBT -16,874 -27,331 -9,418 -10,947 -9,576 -11,024 -9,558 46.02%
  QoQ % 38.26% -190.20% 13.97% -14.32% 13.13% -15.34% -
  Horiz. % 176.54% 285.95% 98.54% 114.53% 100.19% 115.34% 100.00%
Tax -3,149 -1,200 -175 -188 -1,457 -1,077 -1,018 112.15%
  QoQ % -162.42% -585.71% 6.91% 87.10% -35.28% -5.80% -
  Horiz. % 309.33% 117.88% 17.19% 18.47% 143.12% 105.80% 100.00%
NP -20,023 -28,531 -9,593 -11,135 -11,033 -12,101 -10,576 52.98%
  QoQ % 29.82% -197.41% 13.85% -0.92% 8.83% -14.42% -
  Horiz. % 189.32% 269.77% 90.71% 105.29% 104.32% 114.42% 100.00%
NP to SH -20,023 -28,531 -9,593 -11,135 -11,033 -12,101 -10,576 52.98%
  QoQ % 29.82% -197.41% 13.85% -0.92% 8.83% -14.42% -
  Horiz. % 189.32% 269.77% 90.71% 105.29% 104.32% 114.42% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 206,344 136,398 79,838 79,283 81,823 82,718 81,313 85.94%
  QoQ % 51.28% 70.84% 0.70% -3.10% -1.08% 1.73% -
  Horiz. % 253.77% 167.74% 98.19% 97.50% 100.63% 101.73% 100.00%
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
  QoQ % 4.17% 220.44% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 284.70% 273.32% 85.29% 86.76% 95.59% 95.59% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 29,379 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
  QoQ % 4.17% 220.44% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 284.70% 273.32% 85.29% 86.76% 95.59% 95.59% 100.00%
NOSH 820,652 820,652 105,973 105,973 105,973 105,973 105,973 290.93%
  QoQ % 0.00% 674.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 774.40% 774.40% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -10.75 % -26.45 % -13.66 % -16.34 % -15.59 % -17.14 % -14.95 % -19.72%
  QoQ % 59.36% -93.63% 16.40% -4.81% 9.04% -14.65% -
  Horiz. % 71.91% 176.92% 91.37% 109.30% 104.28% 114.65% 100.00%
ROE -9.76 % -14.49 % -15.61 % -17.81 % -16.02 % -17.57 % -14.68 % -23.81%
  QoQ % 32.64% 7.17% 12.35% -11.17% 8.82% -19.69% -
  Horiz. % 66.49% 98.71% 106.34% 121.32% 109.13% 119.69% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.70 13.14 66.29 64.31 66.80 66.64 66.75 -51.25%
  QoQ % 72.75% -80.18% 3.08% -3.73% 0.24% -0.16% -
  Horiz. % 34.01% 19.69% 99.31% 96.34% 100.07% 99.84% 100.00%
EPS -2.44 -3.48 -9.05 -10.51 -10.41 -11.42 -9.98 -60.87%
  QoQ % 29.89% 61.55% 13.89% -0.96% 8.84% -14.43% -
  Horiz. % 24.45% 34.87% 90.68% 105.31% 104.31% 114.43% 100.00%
DPS 3.58 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. % 100.00% - - - - - -
NAPS 0.2500 0.2400 0.5800 0.5900 0.6500 0.6500 0.6800 -48.65%
  QoQ % 4.17% -58.62% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 36.76% 35.29% 85.29% 86.76% 95.59% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.70 13.14 8.56 8.30 8.63 8.60 8.62 90.59%
  QoQ % 72.75% 53.50% 3.13% -3.82% 0.35% -0.23% -
  Horiz. % 263.34% 152.44% 99.30% 96.29% 100.12% 99.77% 100.00%
EPS -2.44 -3.48 -1.17 -1.36 -1.34 -1.47 -1.29 52.89%
  QoQ % 29.89% -197.44% 13.97% -1.49% 8.84% -13.95% -
  Horiz. % 189.15% 269.77% 90.70% 105.43% 103.88% 113.95% 100.00%
DPS 3.58 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. % 100.00% - - - - - -
NAPS 0.2500 0.2400 0.0749 0.0762 0.0839 0.0839 0.0878 100.76%
  QoQ % 4.17% 220.43% -1.71% -9.18% 0.00% -4.44% -
  Horiz. % 284.74% 273.35% 85.31% 86.79% 95.56% 95.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7300 0.7800 0.8500 0.7500 0.7900 0.9200 0.9500 -
P/RPS 3.22 5.93 1.28 1.17 1.18 1.38 1.42 72.52%
  QoQ % -45.70% 363.28% 9.40% -0.85% -14.49% -2.82% -
  Horiz. % 226.76% 417.61% 90.14% 82.39% 83.10% 97.18% 100.00%
P/EPS -29.92 -22.44 -9.39 -7.14 -7.59 -8.06 -9.52 114.41%
  QoQ % -33.33% -138.98% -31.51% 5.93% 5.83% 15.34% -
  Horiz. % 314.29% 235.71% 98.63% 75.00% 79.73% 84.66% 100.00%
EY -3.34 -4.46 -10.65 -14.01 -13.18 -12.41 -10.51 -53.40%
  QoQ % 25.11% 58.12% 23.98% -6.30% -6.20% -18.08% -
  Horiz. % 31.78% 42.44% 101.33% 133.30% 125.40% 118.08% 100.00%
DY 4.90 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. % 100.00% - - - - - -
P/NAPS 2.92 3.25 1.47 1.27 1.22 1.42 1.40 63.17%
  QoQ % -10.15% 121.09% 15.75% 4.10% -14.08% 1.43% -
  Horiz. % 208.57% 232.14% 105.00% 90.71% 87.14% 101.43% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 27/05/19 25/02/19 23/11/18 20/08/18 21/05/18 -
Price 0.6550 0.7000 0.7600 0.8500 0.7500 0.8800 0.9400 -
P/RPS 2.88 5.33 1.15 1.32 1.12 1.32 1.41 60.91%
  QoQ % -45.97% 363.48% -12.88% 17.86% -15.15% -6.38% -
  Horiz. % 204.26% 378.01% 81.56% 93.62% 79.43% 93.62% 100.00%
P/EPS -26.85 -20.13 -8.40 -8.09 -7.20 -7.71 -9.42 100.90%
  QoQ % -33.38% -139.64% -3.83% -12.36% 6.61% 18.15% -
  Horiz. % 285.03% 213.69% 89.17% 85.88% 76.43% 81.85% 100.00%
EY -3.73 -4.97 -11.91 -12.36 -13.88 -12.98 -10.62 -50.19%
  QoQ % 24.95% 58.27% 3.64% 10.95% -6.93% -22.22% -
  Horiz. % 35.12% 46.80% 112.15% 116.38% 130.70% 122.22% 100.00%
DY 5.47 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. % 100.00% - - - - - -
P/NAPS 2.62 2.92 1.31 1.44 1.15 1.35 1.38 53.27%
  QoQ % -10.27% 122.90% -9.03% 25.22% -14.81% -2.17% -
  Horiz. % 189.86% 211.59% 94.93% 104.35% 83.33% 97.83% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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