Highlights

[HEXTAR] QoQ TTM 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 -     70.34%    YoY -     46.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 399,612 385,228 340,361 253,373 186,321 107,867 70,245 217.67%
  QoQ % 3.73% 13.18% 34.33% 35.99% 72.73% 53.56% -
  Horiz. % 568.88% 548.41% 484.53% 360.70% 265.24% 153.56% 100.00%
PBT 52,571 49,226 13,281 655 -16,874 -27,331 -9,418 -
  QoQ % 6.80% 270.65% 1,927.63% 103.88% 38.26% -190.20% -
  Horiz. % -558.20% -522.68% -141.02% -6.95% 179.17% 290.20% 100.00%
Tax -11,777 -12,160 -9,496 -6,594 -3,149 -1,200 -175 1,541.85%
  QoQ % 3.15% -28.05% -44.01% -109.40% -162.42% -585.71% -
  Horiz. % 6,729.71% 6,948.57% 5,426.29% 3,768.00% 1,799.43% 685.71% 100.00%
NP 40,794 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -
  QoQ % 10.06% 879.29% 163.73% 70.34% 29.82% -197.41% -
  Horiz. % -425.25% -386.39% -39.46% 61.91% 208.73% 297.41% 100.00%
NP to SH 40,794 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -
  QoQ % 10.06% 879.29% 163.73% 70.34% 29.82% -197.41% -
  Horiz. % -425.25% -386.39% -39.46% 61.91% 208.73% 297.41% 100.00%
Tax Rate 22.40 % 24.70 % 71.50 % 1,006.72 % - % - % - % -
  QoQ % -9.31% -65.45% -92.90% 0.00% 0.00% 0.00% -
  Horiz. % 2.23% 2.45% 7.10% 100.00% - - -
Total Cost 358,818 348,162 336,576 259,312 206,344 136,398 79,838 171.59%
  QoQ % 3.06% 3.44% 29.80% 25.67% 51.28% 70.84% -
  Horiz. % 449.43% 436.09% 421.57% 324.80% 258.45% 170.84% 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 32,442 53,711 44,035 35,944 29,379 0 0 -
  QoQ % -39.60% 21.97% 22.51% 22.35% 0.00% 0.00% -
  Horiz. % 110.43% 182.82% 149.89% 122.35% 100.00% - -
Div Payout % 79.53 % 144.91 % 1,163.42 % - % - % - % - % -
  QoQ % -45.12% -87.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.84% 12.46% 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 10.21 % 9.62 % 1.11 % -2.34 % -10.75 % -26.45 % -13.66 % -
  QoQ % 6.13% 766.67% 147.44% 78.23% 59.36% -93.63% -
  Horiz. % -74.74% -70.42% -8.13% 17.13% 78.70% 193.63% 100.00%
ROE 20.96 % 19.99 % 2.03 % -3.15 % -9.76 % -14.49 % -15.61 % -
  QoQ % 4.85% 884.73% 164.44% 67.73% 32.64% 7.17% -
  Horiz. % -134.27% -128.06% -13.00% 20.18% 62.52% 92.83% 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 49.27 47.77 42.07 30.87 22.70 13.14 66.29 -17.90%
  QoQ % 3.14% 13.55% 36.28% 35.99% 72.75% -80.18% -
  Horiz. % 74.32% 72.06% 63.46% 46.57% 34.24% 19.82% 100.00%
EPS 5.03 4.60 0.47 -0.72 -2.44 -3.48 -9.05 -
  QoQ % 9.35% 878.72% 165.28% 70.49% 29.89% 61.55% -
  Horiz. % -55.58% -50.83% -5.19% 7.96% 26.96% 38.45% 100.00%
DPS 4.00 6.58 5.38 4.38 3.58 0.00 0.00 -
  QoQ % -39.21% 22.30% 22.83% 22.35% 0.00% 0.00% -
  Horiz. % 111.73% 183.80% 150.28% 122.35% 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 48.69 46.94 41.47 30.87 22.70 13.14 8.56 217.64%
  QoQ % 3.73% 13.19% 34.34% 35.99% 72.75% 53.50% -
  Horiz. % 568.81% 548.36% 484.46% 360.63% 265.19% 153.50% 100.00%
EPS 4.97 4.52 0.46 -0.72 -2.44 -3.48 -1.17 -
  QoQ % 9.96% 882.61% 163.89% 70.49% 29.89% -197.44% -
  Horiz. % -424.79% -386.32% -39.32% 61.54% 208.55% 297.44% 100.00%
DPS 3.95 6.54 5.37 4.38 3.58 0.00 0.00 -
  QoQ % -39.60% 21.79% 22.60% 22.35% 0.00% 0.00% -
  Horiz. % 110.34% 182.68% 150.00% 122.35% 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 1.39 1.17 1.20 2.07 3.22 5.93 1.28 5.63%
  QoQ % 18.80% -2.50% -42.03% -35.71% -45.70% 363.28% -
  Horiz. % 108.59% 91.41% 93.75% 161.72% 251.56% 463.28% 100.00%
P/EPS 13.62 12.18 107.95 -88.44 -29.92 -22.44 -9.39 -
  QoQ % 11.82% -88.72% 222.06% -195.59% -33.33% -138.98% -
  Horiz. % -145.05% -129.71% -1,149.63% 941.85% 318.64% 238.98% 100.00%
EY 7.34 8.21 0.93 -1.13 -3.34 -4.46 -10.65 -
  QoQ % -10.60% 782.80% 182.30% 66.17% 25.11% 58.12% -
  Horiz. % -68.92% -77.09% -8.73% 10.61% 31.36% 41.88% 100.00%
DY 5.84 11.75 10.65 6.84 4.90 0.00 0.00 -
  QoQ % -50.30% 10.33% 55.70% 39.59% 0.00% 0.00% -
  Horiz. % 119.18% 239.80% 217.35% 139.59% 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 1.65 1.53 1.70 2.02 2.88 5.33 1.15 27.13%
  QoQ % 7.84% -10.00% -15.84% -29.86% -45.97% 363.48% -
  Horiz. % 143.48% 133.04% 147.83% 175.65% 250.43% 463.48% 100.00%
P/EPS 16.20 15.88 152.84 -86.36 -26.85 -20.13 -8.40 -
  QoQ % 2.02% -89.61% 276.98% -221.64% -33.38% -139.64% -
  Horiz. % -192.86% -189.05% -1,819.52% 1,028.10% 319.64% 239.64% 100.00%
EY 6.17 6.30 0.65 -1.16 -3.73 -4.97 -11.91 -
  QoQ % -2.06% 869.23% 156.03% 68.90% 24.95% 58.27% -
  Horiz. % -51.81% -52.90% -5.46% 9.74% 31.32% 41.73% 100.00%
DY 4.91 9.01 7.52 7.01 5.47 0.00 0.00 -
  QoQ % -45.50% 19.81% 7.28% 28.15% 0.00% 0.00% -
  Horiz. % 89.76% 164.72% 137.48% 128.15% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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