Highlights

[HEXTAR] YoY Annual (Unaudited) 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 YoY -     10.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Revenue 337,278 68,148 69,039 69,355 125,845 94,539 96,378 22.17%
  YoY % 394.92% -1.29% -0.46% -44.89% 33.11% -1.91% -
  Horiz. % 349.95% 70.71% 71.63% 71.96% 130.57% 98.09% 100.00%
PBT 11,182 -10,947 -11,528 -21,664 11 3,081 4,781 14.55%
  YoY % 202.15% 5.04% 46.79% -197,045.45% -99.64% -35.56% -
  Horiz. % 233.88% -228.97% -241.12% -453.13% 0.23% 64.44% 100.00%
Tax -8,759 -188 -875 -393 -1,104 -962 -1,268 36.20%
  YoY % -4,559.04% 78.51% -122.65% 64.40% -14.76% 24.13% -
  Horiz. % 690.77% 14.83% 69.01% 30.99% 87.07% 75.87% 100.00%
NP 2,423 -11,135 -12,403 -22,057 -1,093 2,119 3,513 -5.77%
  YoY % 121.76% 10.22% 43.77% -1,918.02% -151.58% -39.68% -
  Horiz. % 68.97% -316.97% -353.06% -627.87% -31.11% 60.32% 100.00%
NP to SH 2,423 -11,135 -12,403 -22,057 -1,093 2,119 3,513 -5.77%
  YoY % 121.76% 10.22% 43.77% -1,918.02% -151.58% -39.68% -
  Horiz. % 68.97% -316.97% -353.06% -627.87% -31.11% 60.32% 100.00%
Tax Rate 78.33 % - % - % - % 10,036.36 % 31.22 % 26.52 % 18.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 32,047.22% 17.72% -
  Horiz. % 295.36% 0.00% 0.00% 0.00% 37,844.50% 117.72% 100.00%
Total Cost 334,855 79,283 81,442 91,412 126,938 92,420 92,865 22.76%
  YoY % 322.35% -2.65% -10.91% -27.99% 37.35% -0.48% -
  Horiz. % 360.58% 85.37% 87.70% 98.44% 136.69% 99.52% 100.00%
Net Worth 188,749 62,524 74,181 83,718 127,339 90,383 91,078 12.36%
  YoY % 201.88% -15.71% -11.39% -34.26% 40.89% -0.76% -
  Horiz. % 207.24% 68.65% 81.45% 91.92% 139.81% 99.24% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Div 35,944 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1,483.47 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Net Worth 188,749 62,524 74,181 83,718 127,339 90,383 91,078 12.36%
  YoY % 201.88% -15.71% -11.39% -34.26% 40.89% -0.76% -
  Horiz. % 207.24% 68.65% 81.45% 91.92% 139.81% 99.24% 100.00%
NOSH 820,652 105,973 105,973 105,973 106,006 100,426 100,085 39.99%
  YoY % 674.40% 0.00% 0.00% -0.03% 5.56% 0.34% -
  Horiz. % 819.95% 105.88% 105.88% 105.88% 105.92% 100.34% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
NP Margin 0.72 % -16.34 % -17.97 % -31.80 % -0.87 % 2.24 % 3.65 % -22.86%
  YoY % 104.41% 9.07% 43.49% -3,555.17% -138.84% -38.63% -
  Horiz. % 19.73% -447.67% -492.33% -871.23% -23.84% 61.37% 100.00%
ROE 1.28 % -17.81 % -16.72 % -26.35 % -0.86 % 2.34 % 3.86 % -16.18%
  YoY % 107.19% -6.52% 36.55% -2,963.95% -136.75% -39.38% -
  Horiz. % 33.16% -461.40% -433.16% -682.64% -22.28% 60.62% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 41.10 64.31 65.15 65.45 118.59 94.14 96.30 -12.73%
  YoY % -36.09% -1.29% -0.46% -44.81% 25.97% -2.24% -
  Horiz. % 42.68% 66.78% 67.65% 67.96% 123.15% 97.76% 100.00%
EPS 0.30 -10.51 -11.70 -20.81 -1.03 2.11 3.51 -32.51%
  YoY % 102.85% 10.17% 43.78% -1,920.39% -148.82% -39.89% -
  Horiz. % 8.55% -299.43% -333.33% -592.88% -29.34% 60.11% 100.00%
DPS 4.38 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. % 100.00% - - - - - -
NAPS 0.2300 0.5900 0.7000 0.7900 1.2000 0.9000 0.9100 -19.74%
  YoY % -61.02% -15.71% -11.39% -34.17% 33.33% -1.10% -
  Horiz. % 25.27% 64.84% 76.92% 86.81% 131.87% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 41.10 8.30 8.41 8.45 15.33 11.52 11.74 22.18%
  YoY % 395.18% -1.31% -0.47% -44.88% 33.07% -1.87% -
  Horiz. % 350.09% 70.70% 71.64% 71.98% 130.58% 98.13% 100.00%
EPS 0.30 -1.36 -1.51 -2.69 -0.13 0.26 0.43 -5.59%
  YoY % 122.06% 9.93% 43.87% -1,969.23% -150.00% -39.53% -
  Horiz. % 69.77% -316.28% -351.16% -625.58% -30.23% 60.47% 100.00%
DPS 4.38 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. % 100.00% - - - - - -
NAPS 0.2300 0.0762 0.0904 0.1020 0.1552 0.1101 0.1110 12.35%
  YoY % 201.84% -15.71% -11.37% -34.28% 40.96% -0.81% -
  Horiz. % 207.21% 68.65% 81.44% 91.89% 139.82% 99.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 -
Price 0.6400 0.7500 0.9200 0.2550 0.7000 0.7950 0.6300 -
P/RPS 1.56 1.17 1.41 0.39 0.00 0.84 0.65 15.02%
  YoY % 33.33% -17.02% 261.54% 0.00% 0.00% 29.23% -
  Horiz. % 240.00% 180.00% 216.92% 60.00% 0.00% 129.23% 100.00%
P/EPS 216.76 -7.14 -7.86 -1.23 0.00 37.68 17.95 48.93%
  YoY % 3,135.85% 9.16% -539.02% 0.00% 0.00% 109.92% -
  Horiz. % 1,207.58% -39.78% -43.79% -6.85% 0.00% 209.92% 100.00%
EY 0.46 -14.01 -12.72 -81.62 0.00 2.65 5.57 -32.88%
  YoY % 103.28% -10.14% 84.42% 0.00% 0.00% -52.42% -
  Horiz. % 8.26% -251.53% -228.37% -1,465.35% 0.00% 47.58% 100.00%
DY 6.84 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. % 100.00% - - - - - -
P/NAPS 2.78 1.27 1.31 0.32 0.70 0.88 0.69 24.96%
  YoY % 118.90% -3.05% 309.38% -54.29% -20.45% 27.54% -
  Horiz. % 402.90% 184.06% 189.86% 46.38% 101.45% 127.54% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 01/12/14 29/11/13 -
Price 0.6250 0.8500 1.1100 0.5500 0.5800 0.7500 0.6250 -
P/RPS 1.52 1.32 1.70 0.84 0.00 0.80 0.65 14.55%
  YoY % 15.15% -22.35% 102.38% 0.00% 0.00% 23.08% -
  Horiz. % 233.85% 203.08% 261.54% 129.23% 0.00% 123.08% 100.00%
P/EPS 211.68 -8.09 -9.48 -2.64 0.00 35.55 17.81 48.55%
  YoY % 2,716.56% 14.66% -259.09% 0.00% 0.00% 99.61% -
  Horiz. % 1,188.55% -45.42% -53.23% -14.82% 0.00% 199.61% 100.00%
EY 0.47 -12.36 -10.54 -37.84 0.00 2.81 5.62 -32.75%
  YoY % 103.80% -17.27% 72.15% 0.00% 0.00% -50.00% -
  Horiz. % 8.36% -219.93% -187.54% -673.31% 0.00% 50.00% 100.00%
DY 7.01 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. % 100.00% - - - - - -
P/NAPS 2.72 1.44 1.59 0.70 0.58 0.83 0.69 24.52%
  YoY % 88.89% -9.43% 127.14% 20.69% -30.12% 20.29% -
  Horiz. % 394.20% 208.70% 230.43% 101.45% 84.06% 120.29% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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