Highlights

[HEXTAR] YoY Annualized Quarter Result on 2014-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Dec-2014  [#1]
Profit Trend QoQ -     -1.84%    YoY -     16.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 61,924 55,132 66,288 112,092 91,216 87,908 100,452 -7.45%
  YoY % 12.32% -16.83% -40.86% 22.89% 3.76% -12.49% -
  Horiz. % 61.65% 54.88% 65.99% 111.59% 90.81% 87.51% 100.00%
PBT -6,384 -14,264 -2,260 3,588 3,000 3,736 6,340 -
  YoY % 55.24% -531.15% -162.99% 19.60% -19.70% -41.07% -
  Horiz. % -100.69% -224.98% -35.65% 56.59% 47.32% 58.93% 100.00%
Tax -876 -304 -204 -1,508 -1,208 -808 -1,904 -11.68%
  YoY % -188.16% -49.02% 86.47% -24.83% -49.50% 57.56% -
  Horiz. % 46.01% 15.97% 10.71% 79.20% 63.45% 42.44% 100.00%
NP -7,260 -14,568 -2,464 2,080 1,792 2,928 4,436 -
  YoY % 50.16% -491.23% -218.46% 16.07% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 46.89% 40.40% 66.01% 100.00%
NP to SH -7,260 -14,568 -2,464 2,080 1,792 2,928 4,436 -
  YoY % 50.16% -491.23% -218.46% 16.07% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 46.89% 40.40% 66.01% 100.00%
Tax Rate - % - % - % 42.03 % 40.27 % 21.63 % 30.03 % -
  YoY % 0.00% 0.00% 0.00% 4.37% 86.18% -27.97% -
  Horiz. % 0.00% 0.00% 0.00% 139.96% 134.10% 72.03% 100.00%
Total Cost 69,184 69,700 68,752 110,012 89,424 84,980 96,016 -5.11%
  YoY % -0.74% 1.38% -37.51% 23.02% 5.23% -11.49% -
  Horiz. % 72.05% 72.59% 71.60% 114.58% 93.13% 88.51% 100.00%
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 30.10% 5.42% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 118.53% 112.43% 113.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 30.10% 5.42% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 118.53% 112.43% 113.24% 100.00%
NOSH 105,973 105,973 106,206 106,122 99,555 100,273 79,784 4.64%
  YoY % 0.00% -0.22% 0.08% 6.60% -0.72% 25.68% -
  Horiz. % 132.82% 132.82% 133.12% 133.01% 124.78% 125.68% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.72 % -26.42 % -3.72 % 1.86 % 1.96 % 3.33 % 4.42 % -
  YoY % 55.64% -610.22% -300.00% -5.10% -41.14% -24.66% -
  Horiz. % -265.16% -597.74% -84.16% 42.08% 44.34% 75.34% 100.00%
ROE -10.07 % -18.09 % -1.98 % 2.18 % 1.98 % 3.21 % 5.50 % -
  YoY % 44.33% -813.64% -190.83% 10.10% -38.32% -41.64% -
  Horiz. % -183.09% -328.91% -36.00% 39.64% 36.00% 58.36% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.43 52.02 62.41 105.63 91.62 87.67 125.90 -11.55%
  YoY % 12.32% -16.65% -40.92% 15.29% 4.51% -30.37% -
  Horiz. % 46.41% 41.32% 49.57% 83.90% 72.77% 69.63% 100.00%
EPS -6.84 -13.76 -2.32 1.96 1.80 2.92 5.56 -
  YoY % 50.29% -493.10% -218.37% 8.89% -38.36% -47.48% -
  Horiz. % -123.02% -247.48% -41.73% 35.25% 32.37% 52.52% 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 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 1.0100 -6.13%
  YoY % -10.53% -35.04% 30.00% -1.10% 0.00% -9.90% -
  Horiz. % 67.33% 75.25% 115.84% 89.11% 90.10% 90.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.72 4.20 5.05 8.54 6.95 6.69 7.65 -7.43%
  YoY % 12.38% -16.83% -40.87% 22.88% 3.89% -12.55% -
  Horiz. % 61.70% 54.90% 66.01% 111.63% 90.85% 87.45% 100.00%
EPS -0.55 -1.11 -0.19 0.16 0.14 0.22 0.34 -
  YoY % 50.45% -484.21% -218.75% 14.29% -36.36% -35.29% -
  Horiz. % -161.76% -326.47% -55.88% 47.06% 41.18% 64.71% 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 0.0549 0.0613 0.0946 0.0727 0.0690 0.0695 0.0614 -1.77%
  YoY % -10.44% -35.20% 30.12% 5.36% -0.72% 13.19% -
  Horiz. % 89.41% 99.84% 154.07% 118.40% 112.38% 113.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.9500 0.8550 0.4850 0.7400 0.6550 0.6200 0.5300 -
P/RPS 1.63 1.64 0.78 0.70 0.71 0.71 0.42 24.22%
  YoY % -0.61% 110.26% 11.43% -1.41% 0.00% 69.05% -
  Horiz. % 388.10% 390.48% 185.71% 166.67% 169.05% 169.05% 100.00%
P/EPS -13.87 -6.22 -20.91 37.76 36.39 21.23 9.53 -
  YoY % -122.99% 70.25% -155.38% 3.76% 71.41% 122.77% -
  Horiz. % -145.54% -65.27% -219.41% 396.22% 381.85% 222.77% 100.00%
EY -7.21 -16.08 -4.78 2.65 2.75 4.71 10.49 -
  YoY % 55.16% -236.40% -280.38% -3.64% -41.61% -55.10% -
  Horiz. % -68.73% -153.29% -45.57% 25.26% 26.22% 44.90% 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 1.40 1.13 0.41 0.82 0.72 0.68 0.52 17.16%
  YoY % 23.89% 175.61% -50.00% 13.89% 5.88% 30.77% -
  Horiz. % 269.23% 217.31% 78.85% 157.69% 138.46% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/05/18 29/05/17 02/06/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.9400 1.0700 0.4850 0.6900 0.7350 0.6000 0.5400 -
P/RPS 1.61 2.06 0.78 0.65 0.80 0.68 0.43 23.51%
  YoY % -21.84% 164.10% 20.00% -18.75% 17.65% 58.14% -
  Horiz. % 374.42% 479.07% 181.40% 151.16% 186.05% 158.14% 100.00%
P/EPS -13.72 -7.78 -20.91 35.20 40.83 20.55 9.71 -
  YoY % -76.35% 62.79% -159.40% -13.79% 98.69% 111.64% -
  Horiz. % -141.30% -80.12% -215.35% 362.51% 420.49% 211.64% 100.00%
EY -7.29 -12.85 -4.78 2.84 2.45 4.87 10.30 -
  YoY % 43.27% -168.83% -268.31% 15.92% -49.69% -52.72% -
  Horiz. % -70.78% -124.76% -46.41% 27.57% 23.79% 47.28% 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 1.38 1.41 0.41 0.77 0.81 0.66 0.53 16.54%
  YoY % -2.13% 243.90% -46.75% -4.94% 22.73% 24.53% -
  Horiz. % 260.38% 266.04% 77.36% 145.28% 152.83% 124.53% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS