Highlights

[HEXTAR] QoQ TTM Result on 2015-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -17.53%    YoY -     -39.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 97,823 50,908 51,210 76,776 99,757 94,538 96,389 0.99%
  QoQ % 92.16% -0.59% -33.30% -23.04% 5.52% -1.92% -
  Horiz. % 101.49% 52.82% 53.13% 79.65% 103.49% 98.08% 100.00%
PBT -888 1,309 1,433 2,704 3,227 3,080 4,134 -
  QoQ % -167.84% -8.65% -47.00% -16.21% 4.77% -25.50% -
  Horiz. % -21.48% 31.66% 34.66% 65.41% 78.06% 74.50% 100.00%
Tax -726 -591 -553 -897 -1,036 -961 -1,269 -31.01%
  QoQ % -22.84% -6.87% 38.35% 13.42% -7.80% 24.27% -
  Horiz. % 57.21% 46.57% 43.58% 70.69% 81.64% 75.73% 100.00%
NP -1,614 718 880 1,807 2,191 2,119 2,865 -
  QoQ % -324.79% -18.41% -51.30% -17.53% 3.40% -26.04% -
  Horiz. % -56.34% 25.06% 30.72% 63.07% 76.47% 73.96% 100.00%
NP to SH -1,614 718 880 1,807 2,191 2,119 2,865 -
  QoQ % -324.79% -18.41% -51.30% -17.53% 3.40% -26.04% -
  Horiz. % -56.34% 25.06% 30.72% 63.07% 76.47% 73.96% 100.00%
Tax Rate - % 45.15 % 38.59 % 33.17 % 32.10 % 31.20 % 30.70 % -
  QoQ % 0.00% 17.00% 16.34% 3.33% 2.88% 1.63% -
  Horiz. % 0.00% 147.07% 125.70% 108.05% 104.56% 101.63% 100.00%
Total Cost 99,437 50,190 50,330 74,969 97,566 92,419 93,524 4.16%
  QoQ % 98.12% -0.28% -32.87% -23.16% 5.57% -1.18% -
  Horiz. % 106.32% 53.67% 53.82% 80.16% 104.32% 98.82% 100.00%
Net Worth 127,208 95,873 0 0 95,510 89,999 89,709 26.14%
  QoQ % 32.68% 0.00% 0.00% 0.00% 6.12% 0.32% -
  Horiz. % 141.80% 106.87% 0.00% 0.00% 106.47% 100.32% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,208 95,873 0 0 95,510 89,999 89,709 26.14%
  QoQ % 32.68% 0.00% 0.00% 0.00% 6.12% 0.32% -
  Horiz. % 141.80% 106.87% 0.00% 0.00% 106.47% 100.32% 100.00%
NOSH 106,006 104,210 106,481 105,753 106,122 99,999 99,677 4.18%
  QoQ % 1.72% -2.13% 0.69% -0.35% 6.12% 0.32% -
  Horiz. % 106.35% 104.55% 106.83% 106.10% 106.47% 100.32% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.65 % 1.41 % 1.72 % 2.35 % 2.20 % 2.24 % 2.97 % -
  QoQ % -217.02% -18.02% -26.81% 6.82% -1.79% -24.58% -
  Horiz. % -55.56% 47.47% 57.91% 79.12% 74.07% 75.42% 100.00%
ROE -1.27 % 0.75 % - % - % 2.29 % 2.35 % 3.19 % -
  QoQ % -269.33% 0.00% 0.00% 0.00% -2.55% -26.33% -
  Horiz. % -39.81% 23.51% 0.00% 0.00% 71.79% 73.67% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 92.28 48.85 48.09 72.60 94.00 94.54 96.70 -3.06%
  QoQ % 88.90% 1.58% -33.76% -22.77% -0.57% -2.23% -
  Horiz. % 95.43% 50.52% 49.73% 75.08% 97.21% 97.77% 100.00%
EPS -1.52 0.69 0.83 1.71 2.06 2.12 2.87 -
  QoQ % -320.29% -16.87% -51.46% -16.99% -2.83% -26.13% -
  Horiz. % -52.96% 24.04% 28.92% 59.58% 71.78% 73.87% 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 1.2000 0.9200 0.0000 0.0000 0.9000 0.9000 0.9000 21.08%
  QoQ % 30.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 102.22% 0.00% 0.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.92 6.20 6.24 9.36 12.16 11.52 11.75 0.96%
  QoQ % 92.26% -0.64% -33.33% -23.03% 5.56% -1.96% -
  Horiz. % 101.45% 52.77% 53.11% 79.66% 103.49% 98.04% 100.00%
EPS -0.20 0.09 0.11 0.22 0.27 0.26 0.35 -
  QoQ % -322.22% -18.18% -50.00% -18.52% 3.85% -25.71% -
  Horiz. % -57.14% 25.71% 31.43% 62.86% 77.14% 74.29% 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 0.1550 0.1168 0.0000 0.0000 0.1164 0.1097 0.1093 26.14%
  QoQ % 32.71% 0.00% 0.00% 0.00% 6.11% 0.37% -
  Horiz. % 141.81% 106.86% 0.00% 0.00% 106.50% 100.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7000 0.5150 0.5500 0.6500 0.7400 0.7950 0.9100 -
P/RPS 0.76 1.05 1.14 0.90 0.79 0.84 0.94 -13.18%
  QoQ % -27.62% -7.89% 26.67% 13.92% -5.95% -10.64% -
  Horiz. % 80.85% 111.70% 121.28% 95.74% 84.04% 89.36% 100.00%
P/EPS -45.98 74.75 66.55 38.04 35.84 37.52 31.66 -
  QoQ % -161.51% 12.32% 74.95% 6.14% -4.48% 18.51% -
  Horiz. % -145.23% 236.10% 210.20% 120.15% 113.20% 118.51% 100.00%
EY -2.18 1.34 1.50 2.63 2.79 2.67 3.16 -
  QoQ % -262.69% -10.67% -42.97% -5.73% 4.49% -15.51% -
  Horiz. % -68.99% 42.41% 47.47% 83.23% 88.29% 84.49% 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 0.58 0.56 0.00 0.00 0.82 0.88 1.01 -30.84%
  QoQ % 3.57% 0.00% 0.00% 0.00% -6.82% -12.87% -
  Horiz. % 57.43% 55.45% 0.00% 0.00% 81.19% 87.13% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 -
Price 0.5800 0.5550 0.3800 0.5650 0.6900 0.7500 0.8050 -
P/RPS 0.63 1.14 0.79 0.78 0.73 0.79 0.83 -16.75%
  QoQ % -44.74% 44.30% 1.28% 6.85% -7.59% -4.82% -
  Horiz. % 75.90% 137.35% 95.18% 93.98% 87.95% 95.18% 100.00%
P/EPS -38.09 80.55 45.98 33.07 33.42 35.39 28.01 -
  QoQ % -147.29% 75.18% 39.04% -1.05% -5.57% 26.35% -
  Horiz. % -135.99% 287.58% 164.16% 118.06% 119.31% 126.35% 100.00%
EY -2.63 1.24 2.17 3.02 2.99 2.83 3.57 -
  QoQ % -312.10% -42.86% -28.15% 1.00% 5.65% -20.73% -
  Horiz. % -73.67% 34.73% 60.78% 84.59% 83.75% 79.27% 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 0.48 0.60 0.00 0.00 0.77 0.83 0.89 -33.67%
  QoQ % -20.00% 0.00% 0.00% 0.00% -7.23% -6.74% -
  Horiz. % 53.93% 67.42% 0.00% 0.00% 86.52% 93.26% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS