Highlights

[HEXTAR] YoY Annual (Unaudited) Result on 2013-09-30 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2013
Quarter 30-Sep-2013  [#4]
Profit Trend YoY -     -20.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 69,355 125,845 94,539 96,378 102,037 101,291 89,661 -4.02%
  YoY % -44.89% 33.11% -1.91% -5.55% 0.74% 12.97% -
  Horiz. % 77.35% 140.36% 105.44% 107.49% 113.80% 112.97% 100.00%
PBT -21,664 11 3,081 4,781 5,425 5,809 4,782 -
  YoY % -197,045.45% -99.64% -35.56% -11.87% -6.61% 21.48% -
  Horiz. % -453.03% 0.23% 64.43% 99.98% 113.45% 121.48% 100.00%
Tax -393 -1,104 -962 -1,268 -1,029 -1,451 -1,366 -18.05%
  YoY % 64.40% -14.76% 24.13% -23.23% 29.08% -6.22% -
  Horiz. % 28.77% 80.82% 70.42% 92.83% 75.33% 106.22% 100.00%
NP -22,057 -1,093 2,119 3,513 4,396 4,358 3,416 -
  YoY % -1,918.02% -151.58% -39.68% -20.09% 0.87% 27.58% -
  Horiz. % -645.70% -32.00% 62.03% 102.84% 128.69% 127.58% 100.00%
NP to SH -22,057 -1,093 2,119 3,513 4,396 4,358 3,416 -
  YoY % -1,918.02% -151.58% -39.68% -20.09% 0.87% 27.58% -
  Horiz. % -645.70% -32.00% 62.03% 102.84% 128.69% 127.58% 100.00%
Tax Rate - % 10,036.36 % 31.22 % 26.52 % 18.97 % 24.98 % 28.57 % -
  YoY % 0.00% 32,047.22% 17.72% 39.80% -24.06% -12.57% -
  Horiz. % 0.00% 35,129.02% 109.28% 92.82% 66.40% 87.43% 100.00%
Total Cost 91,412 126,938 92,420 92,865 97,641 96,933 86,245 0.93%
  YoY % -27.99% 37.35% -0.48% -4.89% 0.73% 12.39% -
  Horiz. % 105.99% 147.18% 107.16% 107.68% 113.21% 112.39% 100.00%
Net Worth 83,718 127,339 90,383 91,078 72,197 79,236 77,645 1.21%
  YoY % -34.26% 40.89% -0.76% 26.15% -8.88% 2.05% -
  Horiz. % 107.82% 164.00% 116.41% 117.30% 92.98% 102.05% 100.00%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 83,718 127,339 90,383 91,078 72,197 79,236 77,645 1.21%
  YoY % -34.26% 40.89% -0.76% 26.15% -8.88% 2.05% -
  Horiz. % 107.82% 164.00% 116.41% 117.30% 92.98% 102.05% 100.00%
NOSH 105,973 106,006 100,426 100,085 80,218 80,037 80,047 4.59%
  YoY % -0.03% 5.56% 0.34% 24.77% 0.23% -0.01% -
  Horiz. % 132.39% 132.43% 125.46% 125.03% 100.21% 99.99% 100.00%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -31.80 % -0.87 % 2.24 % 3.65 % 4.31 % 4.30 % 3.81 % -
  YoY % -3,555.17% -138.84% -38.63% -15.31% 0.23% 12.86% -
  Horiz. % -834.65% -22.83% 58.79% 95.80% 113.12% 112.86% 100.00%
ROE -26.35 % -0.86 % 2.34 % 3.86 % 6.09 % 5.50 % 4.40 % -
  YoY % -2,963.95% -136.75% -39.38% -36.62% 10.73% 25.00% -
  Horiz. % -598.86% -19.55% 53.18% 87.73% 138.41% 125.00% 100.00%
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.45 118.59 94.14 96.30 127.20 126.55 112.01 -8.23%
  YoY % -44.81% 25.97% -2.24% -24.29% 0.51% 12.98% -
  Horiz. % 58.43% 105.87% 84.05% 85.97% 113.56% 112.98% 100.00%
EPS -20.81 -1.03 2.11 3.51 5.48 5.45 4.27 -
  YoY % -1,920.39% -148.82% -39.89% -35.95% 0.55% 27.63% -
  Horiz. % -487.35% -24.12% 49.41% 82.20% 128.34% 127.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7900 1.2000 0.9000 0.9100 0.9000 0.9900 0.9700 -3.23%
  YoY % -34.17% 33.33% -1.10% 1.11% -9.09% 2.06% -
  Horiz. % 81.44% 123.71% 92.78% 93.81% 92.78% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.45 15.33 11.52 11.74 12.43 12.34 10.93 -4.03%
  YoY % -44.88% 33.07% -1.87% -5.55% 0.73% 12.90% -
  Horiz. % 77.31% 140.26% 105.40% 107.41% 113.72% 112.90% 100.00%
EPS -2.69 -0.13 0.26 0.43 0.54 0.53 0.42 -
  YoY % -1,969.23% -150.00% -39.53% -20.37% 1.89% 26.19% -
  Horiz. % -640.48% -30.95% 61.90% 102.38% 128.57% 126.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1020 0.1552 0.1101 0.1110 0.0880 0.0966 0.0946 1.21%
  YoY % -34.28% 40.96% -0.81% 26.14% -8.90% 2.11% -
  Horiz. % 107.82% 164.06% 116.38% 117.34% 93.02% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.2550 0.7000 0.7950 0.6300 0.6200 0.4400 0.4600 -
P/RPS 0.39 0.00 0.84 0.65 0.49 0.35 0.41 -0.80%
  YoY % 0.00% 0.00% 29.23% 32.65% 40.00% -14.63% -
  Horiz. % 95.12% 0.00% 204.88% 158.54% 119.51% 85.37% 100.00%
P/EPS -1.23 0.00 37.68 17.95 11.31 8.08 10.78 -
  YoY % 0.00% 0.00% 109.92% 58.71% 39.98% -25.05% -
  Horiz. % -11.41% 0.00% 349.54% 166.51% 104.92% 74.95% 100.00%
EY -81.62 0.00 2.65 5.57 8.84 12.37 9.28 -
  YoY % 0.00% 0.00% -52.42% -36.99% -28.54% 33.30% -
  Horiz. % -879.53% 0.00% 28.56% 60.02% 95.26% 133.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.70 0.88 0.69 0.69 0.44 0.47 -5.96%
  YoY % -54.29% -20.45% 27.54% 0.00% 56.82% -6.38% -
  Horiz. % 68.09% 148.94% 187.23% 146.81% 146.81% 93.62% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/17 29/02/16 01/12/14 29/11/13 29/11/12 29/11/11 29/11/10 -
Price 0.5500 0.5800 0.7500 0.6250 0.6000 0.4900 0.4800 -
P/RPS 0.84 0.00 0.80 0.65 0.47 0.39 0.43 11.29%
  YoY % 0.00% 0.00% 23.08% 38.30% 20.51% -9.30% -
  Horiz. % 195.35% 0.00% 186.05% 151.16% 109.30% 90.70% 100.00%
P/EPS -2.64 0.00 35.55 17.81 10.95 9.00 11.25 -
  YoY % 0.00% 0.00% 99.61% 62.65% 21.67% -20.00% -
  Horiz. % -23.47% 0.00% 316.00% 158.31% 97.33% 80.00% 100.00%
EY -37.84 0.00 2.81 5.62 9.13 11.11 8.89 -
  YoY % 0.00% 0.00% -50.00% -38.44% -17.82% 24.97% -
  Horiz. % -425.65% 0.00% 31.61% 63.22% 102.70% 124.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.58 0.83 0.69 0.67 0.49 0.49 5.87%
  YoY % 20.69% -30.12% 20.29% 2.99% 36.73% 0.00% -
  Horiz. % 142.86% 118.37% 169.39% 140.82% 136.73% 100.00% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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