Highlights

[HEXTAR] YoY Annualized Quarter 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 QoQ -     -73.26%    YoY -     10.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Revenue 337,278 68,148 69,039 69,355 125,845 96,378 102,037 17.92%
  YoY % 394.92% -1.29% -0.46% -44.89% 30.57% -5.55% -
  Horiz. % 330.54% 66.79% 67.66% 67.97% 123.33% 94.45% 100.00%
PBT 11,182 -10,947 -11,528 -21,664 11 4,781 5,425 10.48%
  YoY % 202.15% 5.04% 46.79% -197,045.45% -99.77% -11.87% -
  Horiz. % 206.12% -201.79% -212.50% -399.34% 0.20% 88.13% 100.00%
Tax -8,759 -188 -875 -393 -1,104 -1,268 -1,029 34.34%
  YoY % -4,559.04% 78.51% -122.65% 64.40% 12.93% -23.23% -
  Horiz. % 851.21% 18.27% 85.03% 38.19% 107.29% 123.23% 100.00%
NP 2,423 -11,135 -12,403 -22,057 -1,093 3,513 4,396 -7.88%
  YoY % 121.76% 10.22% 43.77% -1,918.02% -131.11% -20.09% -
  Horiz. % 55.12% -253.30% -282.14% -501.75% -24.86% 79.91% 100.00%
NP to SH 2,423 -11,135 -12,403 -22,057 -1,093 3,513 4,396 -7.88%
  YoY % 121.76% 10.22% 43.77% -1,918.02% -131.11% -20.09% -
  Horiz. % 55.12% -253.30% -282.14% -501.75% -24.86% 79.91% 100.00%
Tax Rate 78.33 % - % - % - % 10,036.36 % 26.52 % 18.97 % 21.59%
  YoY % 0.00% 0.00% 0.00% 0.00% 37,744.50% 39.80% -
  Horiz. % 412.92% 0.00% 0.00% 0.00% 52,906.49% 139.80% 100.00%
Total Cost 334,855 79,283 81,442 91,412 126,938 92,865 97,641 18.52%
  YoY % 322.35% -2.65% -10.91% -27.99% 36.69% -4.89% -
  Horiz. % 342.95% 81.20% 83.41% 93.62% 130.00% 95.11% 100.00%
Net Worth 188,749 62,524 74,181 83,718 127,339 91,078 72,197 14.16%
  YoY % 201.88% -15.71% -11.39% -34.26% 39.81% 26.15% -
  Horiz. % 261.44% 86.60% 102.75% 115.96% 176.38% 126.15% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 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 30/09/13 30/09/12 CAGR
Net Worth 188,749 62,524 74,181 83,718 127,339 91,078 72,197 14.16%
  YoY % 201.88% -15.71% -11.39% -34.26% 39.81% 26.15% -
  Horiz. % 261.44% 86.60% 102.75% 115.96% 176.38% 126.15% 100.00%
NOSH 820,652 105,973 105,973 105,973 106,006 100,085 80,218 37.79%
  YoY % 674.40% 0.00% 0.00% -0.03% 5.92% 24.77% -
  Horiz. % 1,023.01% 132.10% 132.10% 132.10% 132.15% 124.77% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
NP Margin 0.72 % -16.34 % -17.97 % -31.80 % -0.87 % 3.65 % 4.31 % -21.86%
  YoY % 104.41% 9.07% 43.49% -3,555.17% -123.84% -15.31% -
  Horiz. % 16.71% -379.12% -416.94% -737.82% -20.19% 84.69% 100.00%
ROE 1.28 % -17.81 % -16.72 % -26.35 % -0.86 % 3.86 % 6.09 % -19.35%
  YoY % 107.19% -6.52% 36.55% -2,963.95% -122.28% -36.62% -
  Horiz. % 21.02% -292.45% -274.55% -432.68% -14.12% 63.38% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 41.10 64.31 65.15 65.45 118.59 96.30 127.20 -14.42%
  YoY % -36.09% -1.29% -0.46% -44.81% 23.15% -24.29% -
  Horiz. % 32.31% 50.56% 51.22% 51.45% 93.23% 75.71% 100.00%
EPS 0.30 -10.51 -11.70 -20.81 -1.03 3.51 5.48 -33.00%
  YoY % 102.85% 10.17% 43.78% -1,920.39% -129.34% -35.95% -
  Horiz. % 5.47% -191.79% -213.50% -379.74% -18.80% 64.05% 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 0.9100 0.9000 -17.14%
  YoY % -61.02% -15.71% -11.39% -34.17% 31.87% 1.11% -
  Horiz. % 25.56% 65.56% 77.78% 87.78% 133.33% 101.11% 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 30/09/13 30/09/12 CAGR
RPS 41.10 8.30 8.41 8.45 15.33 11.74 12.43 17.92%
  YoY % 395.18% -1.31% -0.47% -44.88% 30.58% -5.55% -
  Horiz. % 330.65% 66.77% 67.66% 67.98% 123.33% 94.45% 100.00%
EPS 0.30 -1.36 -1.51 -2.69 -0.13 0.43 0.54 -7.78%
  YoY % 122.06% 9.93% 43.87% -1,969.23% -130.23% -20.37% -
  Horiz. % 55.56% -251.85% -279.63% -498.15% -24.07% 79.63% 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 0.1110 0.0880 14.16%
  YoY % 201.84% -15.71% -11.37% -34.28% 39.82% 26.14% -
  Horiz. % 261.36% 86.59% 102.73% 115.91% 176.36% 126.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 -
Price 0.6400 0.7500 0.9200 0.2550 0.7000 0.6300 0.6200 -
P/RPS 1.56 1.17 1.41 0.39 0.00 0.65 0.49 17.31%
  YoY % 33.33% -17.02% 261.54% 0.00% 0.00% 32.65% -
  Horiz. % 318.37% 238.78% 287.76% 79.59% 0.00% 132.65% 100.00%
P/EPS 216.76 -7.14 -7.86 -1.23 0.00 17.95 11.31 50.24%
  YoY % 3,135.85% 9.16% -539.02% 0.00% 0.00% 58.71% -
  Horiz. % 1,916.53% -63.13% -69.50% -10.88% 0.00% 158.71% 100.00%
EY 0.46 -14.01 -12.72 -81.62 0.00 5.57 8.84 -33.46%
  YoY % 103.28% -10.14% 84.42% 0.00% 0.00% -36.99% -
  Horiz. % 5.20% -158.48% -143.89% -923.30% 0.00% 63.01% 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 0.69 0.69 21.18%
  YoY % 118.90% -3.05% 309.38% -54.29% 1.45% 0.00% -
  Horiz. % 402.90% 184.06% 189.86% 46.38% 101.45% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 -
Price 0.6250 0.8500 1.1100 0.5500 0.5800 0.6250 0.6000 -
P/RPS 1.52 1.32 1.70 0.84 0.00 0.65 0.47 17.56%
  YoY % 15.15% -22.35% 102.38% 0.00% 0.00% 38.30% -
  Horiz. % 323.40% 280.85% 361.70% 178.72% 0.00% 138.30% 100.00%
P/EPS 211.68 -8.09 -9.48 -2.64 0.00 17.81 10.95 50.42%
  YoY % 2,716.56% 14.66% -259.09% 0.00% 0.00% 62.65% -
  Horiz. % 1,933.15% -73.88% -86.58% -24.11% 0.00% 162.65% 100.00%
EY 0.47 -12.36 -10.54 -37.84 0.00 5.62 9.13 -33.56%
  YoY % 103.80% -17.27% 72.15% 0.00% 0.00% -38.44% -
  Horiz. % 5.15% -135.38% -115.44% -414.46% 0.00% 61.56% 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 0.69 0.67 21.30%
  YoY % 88.89% -9.43% 127.14% 20.69% -15.94% 2.99% -
  Horiz. % 405.97% 214.93% 237.31% 104.48% 86.57% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS