Highlights

[HEXTAR] YoY Annualized Quarter Result on 2017-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     26.48%    YoY -     -394.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 410,568 146,858 67,420 64,264 71,740 165,514 91,572 27.11%
  YoY % 179.57% 117.83% 4.91% -10.42% -56.66% 80.75% -
  Horiz. % 448.36% 160.37% 73.63% 70.18% 78.34% 180.75% 100.00%
PBT 54,496 -42,646 -9,878 -10,886 -2,760 5,802 2,546 63.20%
  YoY % 227.79% -331.73% 9.26% -294.42% -147.57% 127.89% -
  Horiz. % 2,140.46% -1,675.02% -387.98% -427.57% -108.41% 227.89% 100.00%
Tax -13,384 -2,252 -228 176 594 -2,068 -884 54.41%
  YoY % -494.32% -887.72% -229.55% -70.37% 128.72% -133.94% -
  Horiz. % 1,514.03% 254.75% 25.79% -19.91% -67.19% 233.94% 100.00%
NP 41,112 -44,898 -10,106 -10,710 -2,166 3,734 1,662 67.02%
  YoY % 191.57% -344.27% 5.64% -394.46% -158.01% 124.67% -
  Horiz. % 2,473.65% -2,701.44% -608.06% -644.40% -130.32% 224.67% 100.00%
NP to SH 41,112 -44,898 -10,106 -10,710 -2,166 3,734 1,662 67.02%
  YoY % 191.57% -344.27% 5.64% -394.46% -158.01% 124.67% -
  Horiz. % 2,473.65% -2,701.44% -608.06% -644.40% -130.32% 224.67% 100.00%
Tax Rate 24.56 % - % - % - % - % 35.64 % 34.72 % -5.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.65% -
  Horiz. % 70.74% 0.00% 0.00% 0.00% 0.00% 102.65% 100.00%
Total Cost 369,456 191,756 77,526 74,974 73,906 161,780 89,910 25.35%
  YoY % 92.67% 147.34% 3.40% 1.45% -54.32% 79.94% -
  Horiz. % 410.92% 213.28% 86.23% 83.39% 82.20% 179.94% 100.00%
Net Worth 185,463 196,956 68,882 78,420 105,114 97,593 91,109 12.03%
  YoY % -5.84% 185.93% -12.16% -25.40% 7.71% 7.12% -
  Horiz. % 203.56% 216.18% 75.60% 86.07% 115.37% 107.12% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div 35,479 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 86.30 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 185,463 196,956 68,882 78,420 105,114 97,593 91,109 12.03%
  YoY % -5.84% 185.93% -12.16% -25.40% 7.71% 7.12% -
  Horiz. % 203.56% 216.18% 75.60% 86.07% 115.37% 107.12% 100.00%
NOSH 806,362 820,652 105,973 105,973 106,176 106,079 100,120 39.59%
  YoY % -1.74% 674.40% 0.00% -0.19% 0.09% 5.95% -
  Horiz. % 805.39% 819.66% 105.85% 105.85% 106.05% 105.95% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin 10.01 % -30.57 % -14.99 % -16.67 % -3.02 % 2.26 % 1.81 % 31.45%
  YoY % 132.74% -103.94% 10.08% -451.99% -233.63% 24.86% -
  Horiz. % 553.04% -1,688.95% -828.18% -920.99% -166.85% 124.86% 100.00%
ROE 22.17 % -22.80 % -14.67 % -13.66 % -2.06 % 3.83 % 1.82 % 49.13%
  YoY % 197.24% -55.42% -7.39% -563.11% -153.79% 110.44% -
  Horiz. % 1,218.13% -1,252.75% -806.04% -750.55% -113.19% 210.44% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 50.92 17.90 63.62 60.64 67.57 156.03 91.46 -8.94%
  YoY % 184.47% -71.86% 4.91% -10.26% -56.69% 70.60% -
  Horiz. % 55.67% 19.57% 69.56% 66.30% 73.88% 170.60% 100.00%
EPS 5.08 -5.48 -9.54 -10.10 -2.04 3.52 1.66 19.58%
  YoY % 192.70% 42.56% 5.54% -395.10% -157.95% 112.05% -
  Horiz. % 306.02% -330.12% -574.70% -608.43% -122.89% 212.05% 100.00%
DPS 4.40 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 0.2400 0.6500 0.7400 0.9900 0.9200 0.9100 -19.74%
  YoY % -4.17% -63.08% -12.16% -25.25% 7.61% 1.10% -
  Horiz. % 25.27% 26.37% 71.43% 81.32% 108.79% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 50.03 17.89 8.22 7.83 8.74 20.17 11.16 27.11%
  YoY % 179.65% 117.64% 4.98% -10.41% -56.67% 80.73% -
  Horiz. % 448.30% 160.30% 73.66% 70.16% 78.32% 180.73% 100.00%
EPS 5.01 -5.47 -1.23 -1.31 -0.26 0.45 0.20 67.35%
  YoY % 191.59% -344.72% 6.11% -403.85% -157.78% 125.00% -
  Horiz. % 2,505.00% -2,735.00% -615.00% -655.00% -130.00% 225.00% 100.00%
DPS 4.32 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 0.2260 0.2400 0.0839 0.0956 0.1281 0.1189 0.1110 12.04%
  YoY % -5.83% 186.05% -12.24% -25.37% 7.74% 7.12% -
  Horiz. % 203.60% 216.22% 75.59% 86.13% 115.41% 107.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.5600 0.7800 0.9200 0.9250 0.4100 0.5500 0.8550 -
P/RPS 1.10 4.36 1.45 1.53 0.61 0.35 0.93 2.72%
  YoY % -74.77% 200.69% -5.23% 150.82% 74.29% -62.37% -
  Horiz. % 118.28% 468.82% 155.91% 164.52% 65.59% 37.63% 100.00%
P/EPS 10.98 -14.26 -9.65 -9.15 -20.10 15.63 51.51 -21.90%
  YoY % 177.00% -47.77% -5.46% 54.48% -228.60% -69.66% -
  Horiz. % 21.32% -27.68% -18.73% -17.76% -39.02% 30.34% 100.00%
EY 9.10 -7.01 -10.37 -10.93 -4.98 6.40 1.94 28.03%
  YoY % 229.81% 32.40% 5.12% -119.48% -177.81% 229.90% -
  Horiz. % 469.07% -361.34% -534.54% -563.40% -256.70% 329.90% 100.00%
DY 7.86 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 2.43 3.25 1.42 1.25 0.41 0.60 0.94 16.40%
  YoY % -25.23% 128.87% 13.60% 204.88% -31.67% -36.17% -
  Horiz. % 258.51% 345.74% 151.06% 132.98% 43.62% 63.83% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 24/08/20 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 -
Price 0.7300 0.7000 0.8800 0.7350 0.4550 0.3800 0.8350 -
P/RPS 1.43 3.91 1.38 1.21 0.67 0.24 0.91 7.49%
  YoY % -63.43% 183.33% 14.05% 80.60% 179.17% -73.63% -
  Horiz. % 157.14% 429.67% 151.65% 132.97% 73.63% 26.37% 100.00%
P/EPS 14.32 -12.79 -9.23 -7.27 -22.30 10.80 50.30 -18.20%
  YoY % 211.96% -38.57% -26.96% 67.40% -306.48% -78.53% -
  Horiz. % 28.47% -25.43% -18.35% -14.45% -44.33% 21.47% 100.00%
EY 6.98 -7.82 -10.84 -13.75 -4.48 9.26 1.99 22.22%
  YoY % 189.26% 27.86% 21.16% -206.92% -148.38% 365.33% -
  Horiz. % 350.75% -392.96% -544.72% -690.95% -225.13% 465.33% 100.00%
DY 6.03 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 3.17 2.92 1.35 0.99 0.46 0.41 0.92 21.87%
  YoY % 8.56% 116.30% 36.36% 115.22% 12.20% -55.43% -
  Horiz. % 344.57% 317.39% 146.74% 107.61% 50.00% 44.57% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.130.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.360.00 
 TOPGLOV-C79 0.2150.00 
 BTECH 0.500.00 

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