Highlights

[HEXTAR] YoY 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 -     17.50%    YoY -     150.08%
Quarter Report


View:


Show?  YoY % Horiz. %

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 100,718 55,851 18,229 18,349 18,593 23,491 22,981 26.65%
  YoY % 80.33% 206.39% -0.65% -1.31% -20.85% 2.22% -
  Horiz. % 438.27% 243.03% 79.32% 79.84% 80.91% 102.22% 100.00%
PBT 14,689 -21,256 -3,343 -1,877 -815 824 523 70.44%
  YoY % 169.11% -535.84% -78.10% -130.31% -198.91% 57.55% -
  Horiz. % 2,808.60% -4,064.24% -639.20% -358.89% -155.83% 157.55% 100.00%
Tax -3,584 -920 105 164 348 -249 -139 68.13%
  YoY % -289.57% -976.19% -35.98% -52.87% 239.76% -79.14% -
  Horiz. % 2,578.42% 661.87% -75.54% -117.99% -250.36% 179.14% 100.00%
NP 11,105 -22,176 -3,238 -1,713 -467 575 384 71.24%
  YoY % 150.08% -584.87% -89.03% -266.81% -181.22% 49.74% -
  Horiz. % 2,891.93% -5,775.00% -843.23% -446.09% -121.61% 149.74% 100.00%
NP to SH 11,105 -22,176 -3,238 -1,713 -467 575 384 71.24%
  YoY % 150.08% -584.87% -89.03% -266.81% -181.22% 49.74% -
  Horiz. % 2,891.93% -5,775.00% -843.23% -446.09% -121.61% 149.74% 100.00%
Tax Rate 24.40 % - % - % - % - % 30.22 % 26.58 % -1.36%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.69% -
  Horiz. % 91.80% 0.00% 0.00% 0.00% 0.00% 113.69% 100.00%
Total Cost 89,613 78,027 21,467 20,062 19,060 22,916 22,597 24.64%
  YoY % 14.85% 263.47% 7.00% 5.26% -16.83% 1.41% -
  Horiz. % 396.57% 345.30% 95.00% 88.78% 84.35% 101.41% 100.00%
Net Worth 185,463 196,956 68,882 78,420 105,075 97,962 91,957 11.87%
  YoY % -5.84% 185.93% -12.16% -25.37% 7.26% 6.53% -
  Horiz. % 201.68% 214.18% 74.91% 85.28% 114.26% 106.53% 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 9,676 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 87.14 % - % - % - % - % - % - % -
  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 78,420 105,075 97,962 91,957 11.87%
  YoY % -5.84% 185.93% -12.16% -25.37% 7.26% 6.53% -
  Horiz. % 201.68% 214.18% 74.91% 85.28% 114.26% 106.53% 100.00%
NOSH 806,362 820,652 105,973 105,973 106,136 106,481 101,052 39.38%
  YoY % -1.74% 674.40% 0.00% -0.15% -0.32% 5.37% -
  Horiz. % 797.96% 812.10% 104.87% 104.87% 105.03% 105.37% 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 11.03 % -39.71 % -17.76 % -9.34 % -2.51 % 2.45 % 1.67 % 35.23%
  YoY % 127.78% -123.59% -90.15% -272.11% -202.45% 46.71% -
  Horiz. % 660.48% -2,377.84% -1,063.47% -559.28% -150.30% 146.71% 100.00%
ROE 5.99 % -11.26 % -4.70 % -2.18 % -0.44 % 0.59 % 0.42 % 52.94%
  YoY % 153.20% -139.57% -115.60% -395.45% -174.58% 40.48% -
  Horiz. % 1,426.19% -2,680.95% -1,119.05% -519.05% -104.76% 140.48% 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 12.49 6.81 17.20 17.31 17.52 22.06 22.74 -9.14%
  YoY % 83.41% -60.41% -0.64% -1.20% -20.58% -2.99% -
  Horiz. % 54.93% 29.95% 75.64% 76.12% 77.04% 97.01% 100.00%
EPS 1.38 -2.70 -3.06 -1.62 -0.44 0.54 0.38 22.90%
  YoY % 151.11% 11.76% -88.89% -268.18% -181.48% 42.11% -
  Horiz. % 363.16% -710.53% -805.26% -426.32% -115.79% 142.11% 100.00%
DPS 1.20 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 12.27 6.81 2.22 2.24 2.27 2.86 2.80 26.65%
  YoY % 80.18% 206.76% -0.89% -1.32% -20.63% 2.14% -
  Horiz. % 438.21% 243.21% 79.29% 80.00% 81.07% 102.14% 100.00%
EPS 1.35 -2.70 -0.39 -0.21 -0.06 0.07 0.05 69.37%
  YoY % 150.00% -592.31% -85.71% -250.00% -185.71% 40.00% -
  Horiz. % 2,700.00% -5,400.00% -780.00% -420.00% -120.00% 140.00% 100.00%
DPS 1.18 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 0.1280 0.1194 0.1121 11.86%
  YoY % -5.83% 186.05% -12.24% -25.31% 7.20% 6.51% -
  Horiz. % 201.61% 214.09% 74.84% 85.28% 114.18% 106.51% 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 4.48 11.46 5.35 5.34 2.34 2.49 3.76 2.84%
  YoY % -60.91% 114.21% 0.19% 128.21% -6.02% -33.78% -
  Horiz. % 119.15% 304.79% 142.29% 142.02% 62.23% 66.22% 100.00%
P/EPS 40.66 -28.86 -30.11 -57.22 -93.18 101.85 225.00 -23.93%
  YoY % 240.89% 4.15% 47.38% 38.59% -191.49% -54.73% -
  Horiz. % 18.07% -12.83% -13.38% -25.43% -41.41% 45.27% 100.00%
EY 2.46 -3.46 -3.32 -1.75 -1.07 0.98 0.44 31.68%
  YoY % 171.10% -4.22% -89.71% -63.55% -209.18% 122.73% -
  Horiz. % 559.09% -786.36% -754.55% -397.73% -243.18% 222.73% 100.00%
DY 2.14 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 5.84 10.29 5.12 4.24 2.60 1.72 3.67 7.71%
  YoY % -43.25% 100.98% 20.75% 63.08% 51.16% -53.13% -
  Horiz. % 159.13% 280.38% 139.51% 115.53% 70.84% 46.87% 100.00%
P/EPS 53.01 -25.90 -28.80 -45.47 -103.41 70.37 219.74 -20.34%
  YoY % 304.67% 10.07% 36.66% 56.03% -246.95% -67.98% -
  Horiz. % 24.12% -11.79% -13.11% -20.69% -47.06% 32.02% 100.00%
EY 1.89 -3.86 -3.47 -2.20 -0.97 1.42 0.46 25.35%
  YoY % 148.96% -11.24% -57.73% -126.80% -168.31% 208.70% -
  Horiz. % 410.87% -839.13% -754.35% -478.26% -210.87% 308.70% 100.00%
DY 1.64 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

316  543  629  931 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

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. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
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