Highlights

[HEXTAR] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     44.50%    YoY -     6.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 33,710 32,132 35,870 82,757 45,786 71,352 46,810 -6.06%
  YoY % 4.91% -10.42% -56.66% 80.75% -35.83% 52.43% -
  Horiz. % 72.01% 68.64% 76.63% 176.79% 97.81% 152.43% 100.00%
PBT -4,939 -5,443 -1,380 2,901 1,273 2,544 1,777 -
  YoY % 9.26% -294.42% -147.57% 127.89% -49.96% 43.16% -
  Horiz. % -277.94% -306.30% -77.66% 163.25% 71.64% 143.16% 100.00%
Tax -114 88 297 -1,034 -442 -786 -433 -22.44%
  YoY % -229.55% -70.37% 128.72% -133.94% 43.77% -81.52% -
  Horiz. % 26.33% -20.32% -68.59% 238.80% 102.08% 181.52% 100.00%
NP -5,053 -5,355 -1,083 1,867 831 1,758 1,344 -
  YoY % 5.64% -394.46% -158.01% 124.67% -52.73% 30.80% -
  Horiz. % -375.97% -398.44% -80.58% 138.91% 61.83% 130.80% 100.00%
NP to SH -5,053 -5,355 -1,083 1,867 831 1,758 1,344 -
  YoY % 5.64% -394.46% -158.01% 124.67% -52.73% 30.80% -
  Horiz. % -375.97% -398.44% -80.58% 138.91% 61.83% 130.80% 100.00%
Tax Rate - % - % - % 35.64 % 34.72 % 30.90 % 24.37 % -
  YoY % 0.00% 0.00% 0.00% 2.65% 12.36% 26.80% -
  Horiz. % 0.00% 0.00% 0.00% 146.25% 142.47% 126.80% 100.00%
Total Cost 38,763 37,487 36,953 80,890 44,955 69,594 45,466 -2.99%
  YoY % 3.40% 1.45% -54.32% 79.94% -35.40% 53.07% -
  Horiz. % 85.26% 82.45% 81.28% 177.91% 98.88% 153.07% 100.00%
Net Worth 68,882 78,420 105,114 97,593 91,109 89,897 91,271 -5.22%
  YoY % -12.16% -25.40% 7.71% 7.12% 1.35% -1.51% -
  Horiz. % 75.47% 85.92% 115.17% 106.93% 99.82% 98.49% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 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
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 68,882 78,420 105,114 97,593 91,109 89,897 91,271 -5.22%
  YoY % -12.16% -25.40% 7.71% 7.12% 1.35% -1.51% -
  Horiz. % 75.47% 85.92% 115.17% 106.93% 99.82% 98.49% 100.00%
NOSH 105,973 105,973 106,176 106,079 100,120 99,886 100,298 1.05%
  YoY % 0.00% -0.19% 0.09% 5.95% 0.23% -0.41% -
  Horiz. % 105.66% 105.66% 105.86% 105.76% 99.82% 99.59% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -14.99 % -16.67 % -3.02 % 2.26 % 1.81 % 2.46 % 2.87 % -
  YoY % 10.08% -451.99% -233.63% 24.86% -26.42% -14.29% -
  Horiz. % -522.30% -580.84% -105.23% 78.75% 63.07% 85.71% 100.00%
ROE -7.34 % -6.83 % -1.03 % 1.91 % 0.91 % 1.96 % 1.47 % -
  YoY % -7.47% -563.11% -153.93% 109.89% -53.57% 33.33% -
  Horiz. % -499.32% -464.63% -70.07% 129.93% 61.90% 133.33% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 31.81 30.32 33.78 78.01 45.73 71.43 46.67 -7.04%
  YoY % 4.91% -10.24% -56.70% 70.59% -35.98% 53.05% -
  Horiz. % 68.16% 64.97% 72.38% 167.15% 97.99% 153.05% 100.00%
EPS -4.77 -5.05 -1.02 1.76 0.83 1.76 1.34 -
  YoY % 5.54% -395.10% -157.95% 112.05% -52.84% 31.34% -
  Horiz. % -355.97% -376.87% -76.12% 131.34% 61.94% 131.34% 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 0.6500 0.7400 0.9900 0.9200 0.9100 0.9000 0.9100 -6.21%
  YoY % -12.16% -25.25% 7.61% 1.10% 1.11% -1.10% -
  Horiz. % 71.43% 81.32% 108.79% 101.10% 100.00% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 4.11 3.92 4.37 10.08 5.58 8.69 5.70 -6.04%
  YoY % 4.85% -10.30% -56.65% 80.65% -35.79% 52.46% -
  Horiz. % 72.11% 68.77% 76.67% 176.84% 97.89% 152.46% 100.00%
EPS -0.62 -0.65 -0.13 0.23 0.10 0.21 0.16 -
  YoY % 4.62% -400.00% -156.52% 130.00% -52.38% 31.25% -
  Horiz. % -387.50% -406.25% -81.25% 143.75% 62.50% 131.25% 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 0.0839 0.0956 0.1281 0.1189 0.1110 0.1095 0.1112 -5.22%
  YoY % -12.24% -25.37% 7.74% 7.12% 1.37% -1.53% -
  Horiz. % 75.45% 85.97% 115.20% 106.92% 99.82% 98.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 0.9200 0.9250 0.4100 0.5500 0.8550 0.9100 0.6100 -
P/RPS 2.89 3.05 1.21 0.71 1.87 1.27 1.31 16.26%
  YoY % -5.25% 152.07% 70.42% -62.03% 47.24% -3.05% -
  Horiz. % 220.61% 232.82% 92.37% 54.20% 142.75% 96.95% 100.00%
P/EPS -19.29 -18.31 -40.20 31.25 103.01 51.70 45.52 -
  YoY % -5.35% 54.45% -228.64% -69.66% 99.25% 13.58% -
  Horiz. % -42.38% -40.22% -88.31% 68.65% 226.30% 113.58% 100.00%
EY -5.18 -5.46 -2.49 3.20 0.97 1.93 2.20 -
  YoY % 5.13% -119.28% -177.81% 229.90% -49.74% -12.27% -
  Horiz. % -235.45% -248.18% -113.18% 145.45% 44.09% 87.73% 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 1.42 1.25 0.41 0.60 0.94 1.01 0.67 15.37%
  YoY % 13.60% 204.88% -31.67% -36.17% -6.93% 50.75% -
  Horiz. % 211.94% 186.57% 61.19% 89.55% 140.30% 150.75% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 28/08/14 27/05/13 -
Price 0.8800 0.7350 0.4550 0.3800 0.8350 0.8050 0.6200 -
P/RPS 2.77 2.42 1.35 0.49 1.83 1.13 1.33 14.99%
  YoY % 14.46% 79.26% 175.51% -73.22% 61.95% -15.04% -
  Horiz. % 208.27% 181.95% 101.50% 36.84% 137.59% 84.96% 100.00%
P/EPS -18.46 -14.55 -44.61 21.59 100.60 45.74 46.27 -
  YoY % -26.87% 67.38% -306.62% -78.54% 119.94% -1.15% -
  Horiz. % -39.90% -31.45% -96.41% 46.66% 217.42% 98.85% 100.00%
EY -5.42 -6.88 -2.24 4.63 0.99 2.19 2.16 -
  YoY % 21.22% -207.14% -148.38% 367.68% -54.79% 1.39% -
  Horiz. % -250.93% -318.52% -103.70% 214.35% 45.83% 101.39% 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 1.35 0.99 0.46 0.41 0.92 0.89 0.68 13.95%
  YoY % 36.36% 115.22% 12.20% -55.43% 3.37% 30.88% -
  Horiz. % 198.53% 145.59% 67.65% 60.29% 135.29% 130.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS