Highlights

[HEXTAR] YoY Annual (Unaudited) Result on 2015-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend YoY -     -151.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 68,148 69,039 69,355 125,845 94,539 96,378 102,037 -6.25%
  YoY % -1.29% -0.46% -44.89% 33.11% -1.91% -5.55% -
  Horiz. % 66.79% 67.66% 67.97% 123.33% 92.65% 94.45% 100.00%
PBT -10,947 -11,528 -21,664 11 3,081 4,781 5,425 -
  YoY % 5.04% 46.79% -197,045.45% -99.64% -35.56% -11.87% -
  Horiz. % -201.79% -212.50% -399.34% 0.20% 56.79% 88.13% 100.00%
Tax -188 -875 -393 -1,104 -962 -1,268 -1,029 -23.80%
  YoY % 78.51% -122.65% 64.40% -14.76% 24.13% -23.23% -
  Horiz. % 18.27% 85.03% 38.19% 107.29% 93.49% 123.23% 100.00%
NP -11,135 -12,403 -22,057 -1,093 2,119 3,513 4,396 -
  YoY % 10.22% 43.77% -1,918.02% -151.58% -39.68% -20.09% -
  Horiz. % -253.30% -282.14% -501.75% -24.86% 48.20% 79.91% 100.00%
NP to SH -11,135 -12,403 -22,057 -1,093 2,119 3,513 4,396 -
  YoY % 10.22% 43.77% -1,918.02% -151.58% -39.68% -20.09% -
  Horiz. % -253.30% -282.14% -501.75% -24.86% 48.20% 79.91% 100.00%
Tax Rate - % - % - % 10,036.36 % 31.22 % 26.52 % 18.97 % -
  YoY % 0.00% 0.00% 0.00% 32,047.22% 17.72% 39.80% -
  Horiz. % 0.00% 0.00% 0.00% 52,906.49% 164.58% 139.80% 100.00%
Total Cost 79,283 81,442 91,412 126,938 92,420 92,865 97,641 -3.27%
  YoY % -2.65% -10.91% -27.99% 37.35% -0.48% -4.89% -
  Horiz. % 81.20% 83.41% 93.62% 130.00% 94.65% 95.11% 100.00%
Net Worth 62,524 74,181 83,718 127,339 90,383 91,078 72,197 -2.27%
  YoY % -15.71% -11.39% -34.26% 40.89% -0.76% 26.15% -
  Horiz. % 86.60% 102.75% 115.96% 176.38% 125.19% 126.15% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 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
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 62,524 74,181 83,718 127,339 90,383 91,078 72,197 -2.27%
  YoY % -15.71% -11.39% -34.26% 40.89% -0.76% 26.15% -
  Horiz. % 86.60% 102.75% 115.96% 176.38% 125.19% 126.15% 100.00%
NOSH 105,973 105,973 105,973 106,006 100,426 100,085 80,218 4.55%
  YoY % 0.00% 0.00% -0.03% 5.56% 0.34% 24.77% -
  Horiz. % 132.10% 132.10% 132.10% 132.15% 125.19% 124.77% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -16.34 % -17.97 % -31.80 % -0.87 % 2.24 % 3.65 % 4.31 % -
  YoY % 9.07% 43.49% -3,555.17% -138.84% -38.63% -15.31% -
  Horiz. % -379.12% -416.94% -737.82% -20.19% 51.97% 84.69% 100.00%
ROE -17.81 % -16.72 % -26.35 % -0.86 % 2.34 % 3.86 % 6.09 % -
  YoY % -6.52% 36.55% -2,963.95% -136.75% -39.38% -36.62% -
  Horiz. % -292.45% -274.55% -432.68% -14.12% 38.42% 63.38% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 64.31 65.15 65.45 118.59 94.14 96.30 127.20 -10.33%
  YoY % -1.29% -0.46% -44.81% 25.97% -2.24% -24.29% -
  Horiz. % 50.56% 51.22% 51.45% 93.23% 74.01% 75.71% 100.00%
EPS -10.51 -11.70 -20.81 -1.03 2.11 3.51 5.48 -
  YoY % 10.17% 43.78% -1,920.39% -148.82% -39.89% -35.95% -
  Horiz. % -191.79% -213.50% -379.74% -18.80% 38.50% 64.05% 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 0.5900 0.7000 0.7900 1.2000 0.9000 0.9100 0.9000 -6.53%
  YoY % -15.71% -11.39% -34.17% 33.33% -1.10% 1.11% -
  Horiz. % 65.56% 77.78% 87.78% 133.33% 100.00% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.30 8.41 8.45 15.33 11.52 11.74 12.43 -6.25%
  YoY % -1.31% -0.47% -44.88% 33.07% -1.87% -5.55% -
  Horiz. % 66.77% 67.66% 67.98% 123.33% 92.68% 94.45% 100.00%
EPS -1.36 -1.51 -2.69 -0.13 0.26 0.43 0.54 -
  YoY % 9.93% 43.87% -1,969.23% -150.00% -39.53% -20.37% -
  Horiz. % -251.85% -279.63% -498.15% -24.07% 48.15% 79.63% 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 0.0762 0.0904 0.1020 0.1552 0.1101 0.1110 0.0880 -2.28%
  YoY % -15.71% -11.37% -34.28% 40.96% -0.81% 26.14% -
  Horiz. % 86.59% 102.73% 115.91% 176.36% 125.11% 126.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 -
Price 0.7500 0.9200 0.2550 0.7000 0.7950 0.6300 0.6200 -
P/RPS 1.17 1.41 0.39 0.00 0.84 0.65 0.49 14.93%
  YoY % -17.02% 261.54% 0.00% 0.00% 29.23% 32.65% -
  Horiz. % 238.78% 287.76% 79.59% 0.00% 171.43% 132.65% 100.00%
P/EPS -7.14 -7.86 -1.23 0.00 37.68 17.95 11.31 -
  YoY % 9.16% -539.02% 0.00% 0.00% 109.92% 58.71% -
  Horiz. % -63.13% -69.50% -10.88% 0.00% 333.16% 158.71% 100.00%
EY -14.01 -12.72 -81.62 0.00 2.65 5.57 8.84 -
  YoY % -10.14% 84.42% 0.00% 0.00% -52.42% -36.99% -
  Horiz. % -158.48% -143.89% -923.30% 0.00% 29.98% 63.01% 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 1.27 1.31 0.32 0.70 0.88 0.69 0.69 10.25%
  YoY % -3.05% 309.38% -54.29% -20.45% 27.54% 0.00% -
  Horiz. % 184.06% 189.86% 46.38% 101.45% 127.54% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/02/19 20/02/18 28/02/17 29/02/16 01/12/14 29/11/13 29/11/12 -
Price 0.8500 1.1100 0.5500 0.5800 0.7500 0.6250 0.6000 -
P/RPS 1.32 1.70 0.84 0.00 0.80 0.65 0.47 17.95%
  YoY % -22.35% 102.38% 0.00% 0.00% 23.08% 38.30% -
  Horiz. % 280.85% 361.70% 178.72% 0.00% 170.21% 138.30% 100.00%
P/EPS -8.09 -9.48 -2.64 0.00 35.55 17.81 10.95 -
  YoY % 14.66% -259.09% 0.00% 0.00% 99.61% 62.65% -
  Horiz. % -73.88% -86.58% -24.11% 0.00% 324.66% 162.65% 100.00%
EY -12.36 -10.54 -37.84 0.00 2.81 5.62 9.13 -
  YoY % -17.27% 72.15% 0.00% 0.00% -50.00% -38.44% -
  Horiz. % -135.38% -115.44% -414.46% 0.00% 30.78% 61.56% 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 1.44 1.59 0.70 0.58 0.83 0.69 0.67 13.01%
  YoY % -9.43% 127.14% 20.69% -30.12% 20.29% 2.99% -
  Horiz. % 214.93% 237.31% 104.48% 86.57% 123.88% 102.99% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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