Highlights

[HEXTAR] YoY Quarter Result on 2013-12-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Dec-2013  [#1]
Profit Trend QoQ -     -59.49%    YoY -     -38.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 16,572 31,244 28,023 22,804 21,977 25,113 24,254 -7.00%
  YoY % -46.96% 11.49% 22.89% 3.76% -12.49% 3.54% -
  Horiz. % 68.33% 128.82% 115.54% 94.02% 90.61% 103.54% 100.00%
PBT -565 1,179 897 750 934 1,585 1,461 -
  YoY % -147.92% 31.44% 19.60% -19.70% -41.07% 8.49% -
  Horiz. % -38.67% 80.70% 61.40% 51.33% 63.93% 108.49% 100.00%
Tax -51 -407 -377 -302 -202 -476 -472 -34.54%
  YoY % 87.47% -7.96% -24.83% -49.50% 57.56% -0.85% -
  Horiz. % 10.81% 86.23% 79.87% 63.98% 42.80% 100.85% 100.00%
NP -616 772 520 448 732 1,109 989 -
  YoY % -179.79% 48.46% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 78.06% 52.58% 45.30% 74.01% 112.13% 100.00%
NP to SH -616 772 520 448 732 1,109 989 -
  YoY % -179.79% 48.46% 16.07% -38.80% -33.99% 12.13% -
  Horiz. % -62.29% 78.06% 52.58% 45.30% 74.01% 112.13% 100.00%
Tax Rate - % 34.52 % 42.03 % 40.27 % 21.63 % 30.03 % 32.31 % -
  YoY % 0.00% -17.87% 4.37% 86.18% -27.97% -7.06% -
  Horiz. % 0.00% 106.84% 130.08% 124.64% 66.95% 92.94% 100.00%
Total Cost 17,188 30,472 27,503 22,356 21,245 24,004 23,265 -5.60%
  YoY % -43.59% 10.80% 23.02% 5.23% -11.49% 3.18% -
  Horiz. % 73.88% 130.98% 118.22% 96.09% 91.32% 103.18% 100.00%
Net Worth 124,262 96,235 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 29.12% 0.76% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.12% 122.19% 115.91% 116.74% 103.09% 100.00%
Dividend
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 124,262 96,235 95,510 90,595 91,249 80,582 78,162 9.23%
  YoY % 29.12% 0.76% 5.42% -0.72% 13.24% 3.09% -
  Horiz. % 158.98% 123.12% 122.19% 115.91% 116.74% 103.09% 100.00%
NOSH 106,206 105,753 106,122 99,555 100,273 79,784 79,758 5.60%
  YoY % 0.43% -0.35% 6.60% -0.72% 25.68% 0.03% -
  Horiz. % 133.16% 132.59% 133.06% 124.82% 125.72% 100.03% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -3.72 % 2.47 % 1.86 % 1.96 % 3.33 % 4.42 % 4.08 % -
  YoY % -250.61% 32.80% -5.10% -41.14% -24.66% 8.33% -
  Horiz. % -91.18% 60.54% 45.59% 48.04% 81.62% 108.33% 100.00%
ROE -0.50 % 0.80 % 0.54 % 0.49 % 0.80 % 1.38 % 1.27 % -
  YoY % -162.50% 48.15% 10.20% -38.75% -42.03% 8.66% -
  Horiz. % -39.37% 62.99% 42.52% 38.58% 62.99% 108.66% 100.00%
Per Share
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.60 29.54 26.41 22.91 21.92 31.48 30.41 -11.93%
  YoY % -47.19% 11.85% 15.28% 4.52% -30.37% 3.52% -
  Horiz. % 51.30% 97.14% 86.85% 75.34% 72.08% 103.52% 100.00%
EPS -0.58 0.73 0.49 0.45 0.73 1.39 1.24 -
  YoY % -179.45% 48.98% 8.89% -38.36% -47.48% 12.10% -
  Horiz. % -46.77% 58.87% 39.52% 36.29% 58.87% 112.10% 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 1.1700 0.9100 0.9000 0.9100 0.9100 1.0100 0.9800 3.43%
  YoY % 28.57% 1.11% -1.10% 0.00% -9.90% 3.06% -
  Horiz. % 119.39% 92.86% 91.84% 92.86% 92.86% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.02 3.81 3.41 2.78 2.68 3.06 2.96 -7.02%
  YoY % -46.98% 11.73% 22.66% 3.73% -12.42% 3.38% -
  Horiz. % 68.24% 128.72% 115.20% 93.92% 90.54% 103.38% 100.00%
EPS -0.08 0.09 0.06 0.05 0.09 0.14 0.12 -
  YoY % -188.89% 50.00% 20.00% -44.44% -35.71% 16.67% -
  Horiz. % -66.67% 75.00% 50.00% 41.67% 75.00% 116.67% 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 0.1514 0.1173 0.1164 0.1104 0.1112 0.0982 0.0952 9.24%
  YoY % 29.07% 0.77% 5.43% -0.72% 13.24% 3.15% -
  Horiz. % 159.03% 123.21% 122.27% 115.97% 116.81% 103.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.4850 0.6500 0.7400 0.6550 0.6200 0.5300 0.4800 -
P/RPS 3.11 2.20 2.80 2.86 2.83 1.68 1.58 13.76%
  YoY % 41.36% -21.43% -2.10% 1.06% 68.45% 6.33% -
  Horiz. % 196.84% 139.24% 177.22% 181.01% 179.11% 106.33% 100.00%
P/EPS -83.62 89.04 151.02 145.56 84.93 38.13 38.71 -
  YoY % -193.91% -41.04% 3.75% 71.39% 122.74% -1.50% -
  Horiz. % -216.02% 230.02% 390.13% 376.03% 219.40% 98.50% 100.00%
EY -1.20 1.12 0.66 0.69 1.18 2.62 2.58 -
  YoY % -207.14% 69.70% -4.35% -41.53% -54.96% 1.55% -
  Horiz. % -46.51% 43.41% 25.58% 26.74% 45.74% 101.55% 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 0.41 0.71 0.82 0.72 0.68 0.52 0.49 -3.34%
  YoY % -42.25% -13.41% 13.89% 5.88% 30.77% 6.12% -
  Horiz. % 83.67% 144.90% 167.35% 146.94% 138.78% 106.12% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 02/06/16 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.4850 0.5650 0.6900 0.7350 0.6000 0.5400 0.5900 -
P/RPS 3.11 1.91 2.61 3.21 2.74 1.72 1.94 9.40%
  YoY % 62.83% -26.82% -18.69% 17.15% 59.30% -11.34% -
  Horiz. % 160.31% 98.45% 134.54% 165.46% 141.24% 88.66% 100.00%
P/EPS -83.62 77.40 140.82 163.33 82.19 38.85 47.58 -
  YoY % -208.04% -45.04% -13.78% 98.72% 111.56% -18.35% -
  Horiz. % -175.75% 162.67% 295.96% 343.27% 172.74% 81.65% 100.00%
EY -1.20 1.29 0.71 0.61 1.22 2.57 2.10 -
  YoY % -193.02% 81.69% 16.39% -50.00% -52.53% 22.38% -
  Horiz. % -57.14% 61.43% 33.81% 29.05% 58.10% 122.38% 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 0.41 0.62 0.77 0.81 0.66 0.53 0.60 -6.99%
  YoY % -33.87% -19.48% -4.94% 22.73% 24.53% -11.67% -
  Horiz. % 68.33% 103.33% 128.33% 135.00% 110.00% 88.33% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

385  388  642  979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.365+0.01 
 AT 0.20-0.01 
 ASIABIO-OR 0.01-0.005 
 XOX 0.105-0.005 
 SANICHI 0.0650.00 
 PARKSON 0.165+0.005 
 PHB-WB 0.020.00 
 ARMADA 0.315-0.005 
 AEM 0.19+0.015 
 TDM 0.32+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!
PARTNERS & BROKERS