Highlights

[HEXTAR] YoY Cumulative Quarter Result on 2020-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     117.50%    YoY -     191.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 205,284 73,429 33,710 32,132 35,870 82,757 45,786 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 27,248 -21,323 -4,939 -5,443 -1,380 2,901 1,273 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 -6,692 -1,126 -114 88 297 -1,034 -442 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 20,556 -22,449 -5,053 -5,355 -1,083 1,867 831 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 20,556 -22,449 -5,053 -5,355 -1,083 1,867 831 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 184,728 95,878 38,763 37,487 36,953 80,890 44,955 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 17,739 - - - - - - -
  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 11.08 % -11.40 % -7.34 % -6.83 % -1.03 % 1.91 % 0.91 % 49.12%
  YoY % 197.19% -55.31% -7.47% -563.11% -153.93% 109.89% -
  Horiz. % 1,217.58% -1,252.75% -806.59% -750.55% -113.19% 209.89% 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 25.46 8.95 31.81 30.32 33.78 78.01 45.73 -8.94%
  YoY % 184.47% -71.86% 4.91% -10.24% -56.70% 70.59% -
  Horiz. % 55.67% 19.57% 69.56% 66.30% 73.87% 170.59% 100.00%
EPS 2.54 -2.74 -4.77 -5.05 -1.02 1.76 0.83 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 2.20 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 25.01 8.95 4.11 3.92 4.37 10.08 5.58 27.10%
  YoY % 179.44% 117.76% 4.85% -10.30% -56.65% 80.65% -
  Horiz. % 448.21% 160.39% 73.66% 70.25% 78.32% 180.65% 100.00%
EPS 2.50 -2.74 -0.62 -0.65 -0.13 0.23 0.10 67.30%
  YoY % 191.24% -341.94% 4.62% -400.00% -156.52% 130.00% -
  Horiz. % 2,500.00% -2,740.00% -620.00% -650.00% -130.00% 230.00% 100.00%
DPS 2.16 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 2.20 8.72 2.89 3.05 1.21 0.71 1.87 2.63%
  YoY % -74.77% 201.73% -5.25% 152.07% 70.42% -62.03% -
  Horiz. % 117.65% 466.31% 154.55% 163.10% 64.71% 37.97% 100.00%
P/EPS 21.97 -28.51 -19.29 -18.31 -40.20 31.25 103.01 -21.89%
  YoY % 177.06% -47.80% -5.35% 54.45% -228.64% -69.66% -
  Horiz. % 21.33% -27.68% -18.73% -17.77% -39.03% 30.34% 100.00%
EY 4.55 -3.51 -5.18 -5.46 -2.49 3.20 0.97 28.03%
  YoY % 229.63% 32.24% 5.13% -119.28% -177.81% 229.90% -
  Horiz. % 469.07% -361.86% -534.02% -562.89% -256.70% 329.90% 100.00%
DY 3.93 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 2.87 7.82 2.77 2.42 1.35 0.49 1.83 7.46%
  YoY % -63.30% 182.31% 14.46% 79.26% 175.51% -73.22% -
  Horiz. % 156.83% 427.32% 151.37% 132.24% 73.77% 26.78% 100.00%
P/EPS 28.64 -25.59 -18.46 -14.55 -44.61 21.59 100.60 -18.20%
  YoY % 211.92% -38.62% -26.87% 67.38% -306.62% -78.54% -
  Horiz. % 28.47% -25.44% -18.35% -14.46% -44.34% 21.46% 100.00%
EY 3.49 -3.91 -5.42 -6.88 -2.24 4.63 0.99 22.32%
  YoY % 189.26% 27.86% 21.22% -207.14% -148.38% 367.68% -
  Horiz. % 352.53% -394.95% -547.47% -694.95% -226.26% 467.68% 100.00%
DY 3.01 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 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

264  476  619  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 MTRONIC 0.135+0.015 
 KANGER 0.1750.00 
 INIX 0.33+0.065 
 SAPNRG 0.13+0.01 
 KNM 0.23+0.02 
 BINTAI 1.13-0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS