Highlights

[HEXTAR] YoY Quarter Result on 2019-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 25-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -11.12%    YoY -     223.02%
Quarter Report


View:


Show?  YoY % Horiz. %

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 82,765 15,713 18,355 12,456 20,203 25,038 24,192 18.48%
  YoY % 426.73% -14.39% 47.36% -38.35% -19.31% 3.50% -
  Horiz. % 342.12% 64.95% 75.87% 51.49% 83.51% 103.50% 100.00%
PBT 10,678 -6,851 -5,480 -20,668 -3,303 1,590 1,163 35.75%
  YoY % 255.86% -25.02% 73.49% -525.73% -307.74% 36.72% -
  Horiz. % 918.14% -589.08% -471.20% -1,777.13% -284.01% 136.72% 100.00%
Tax -2,909 536 -733 -593 144 -484 -189 45.77%
  YoY % -642.72% 173.12% -23.61% -511.81% 129.75% -156.08% -
  Horiz. % 1,539.15% -283.60% 387.83% 313.76% -76.19% 256.08% 100.00%
NP 7,769 -6,315 -6,213 -21,261 -3,159 1,106 974 33.14%
  YoY % 223.02% -1.64% 70.78% -573.03% -385.62% 13.55% -
  Horiz. % 797.64% -648.36% -637.89% -2,182.85% -324.33% 113.55% 100.00%
NP to SH 7,769 -6,315 -6,213 -21,261 -3,159 1,106 974 33.14%
  YoY % 223.02% -1.64% 70.78% -573.03% -385.62% 13.55% -
  Horiz. % 797.64% -648.36% -637.89% -2,182.85% -324.33% 113.55% 100.00%
Tax Rate 27.24 % - % - % - % - % 30.44 % 16.25 % 7.38%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.32% -
  Horiz. % 167.63% 0.00% 0.00% 0.00% 0.00% 187.32% 100.00%
Total Cost 74,996 22,028 24,568 33,717 23,362 23,932 23,218 17.54%
  YoY % 240.46% -10.34% -27.13% 44.32% -2.38% 3.08% -
  Horiz. % 323.01% 94.87% 105.81% 145.22% 100.62% 103.08% 100.00%
Net Worth 188,749 62,524 74,181 83,718 127,208 90,666 73,049 13.98%
  YoY % 201.88% -15.71% -11.39% -34.19% 40.30% 24.12% -
  Horiz. % 258.38% 85.59% 101.55% 114.60% 174.14% 124.12% 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 6,565 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 84.51 % - % - % - % - % - % - % -
  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 83,718 127,208 90,666 73,049 13.98%
  YoY % 201.88% -15.71% -11.39% -34.19% 40.30% 24.12% -
  Horiz. % 258.38% 85.59% 101.55% 114.60% 174.14% 124.12% 100.00%
NOSH 820,652 105,973 105,973 105,973 106,006 99,633 81,166 37.56%
  YoY % 674.40% 0.00% 0.00% -0.03% 6.40% 22.75% -
  Horiz. % 1,011.07% 130.56% 130.56% 130.56% 130.60% 122.75% 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 9.39 % -40.19 % -33.85 % -170.69 % -15.64 % 4.42 % 4.03 % 12.37%
  YoY % 123.36% -18.73% 80.17% -991.37% -453.85% 9.68% -
  Horiz. % 233.00% -997.27% -839.95% -4,235.48% -388.09% 109.68% 100.00%
ROE 4.12 % -10.10 % -8.38 % -25.40 % -2.48 % 1.22 % 1.33 % 16.87%
  YoY % 140.79% -20.53% 67.01% -924.19% -303.28% -8.27% -
  Horiz. % 309.77% -759.40% -630.08% -1,909.77% -186.47% 91.73% 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 10.09 14.83 17.32 11.75 19.06 25.13 29.81 -13.87%
  YoY % -31.96% -14.38% 47.40% -38.35% -24.15% -15.70% -
  Horiz. % 33.85% 49.75% 58.10% 39.42% 63.94% 84.30% 100.00%
EPS 0.95 -5.96 -5.86 -20.06 -2.98 1.11 1.20 -3.17%
  YoY % 115.94% -1.71% 70.79% -573.15% -368.47% -7.50% -
  Horiz. % 79.17% -496.67% -488.33% -1,671.67% -248.33% 92.50% 100.00%
DPS 0.80 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 10.08 1.91 2.24 1.52 2.46 3.05 2.95 18.46%
  YoY % 427.75% -14.73% 47.37% -38.21% -19.34% 3.39% -
  Horiz. % 341.69% 64.75% 75.93% 51.53% 83.39% 103.39% 100.00%
EPS 0.95 -0.77 -0.76 -2.59 -0.38 0.13 0.12 33.00%
  YoY % 223.38% -1.32% 70.66% -581.58% -392.31% 8.33% -
  Horiz. % 791.67% -641.67% -633.33% -2,158.33% -316.67% 108.33% 100.00%
DPS 0.80 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 0.1550 0.1105 0.0890 13.98%
  YoY % 201.84% -15.71% -11.37% -34.19% 40.27% 24.16% -
  Horiz. % 258.43% 85.62% 101.57% 114.61% 174.16% 124.16% 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 6.35 5.06 5.31 2.17 0.00 2.51 2.08 16.63%
  YoY % 25.49% -4.71% 144.70% 0.00% 0.00% 20.67% -
  Horiz. % 305.29% 243.27% 255.29% 104.33% 0.00% 120.67% 100.00%
P/EPS 67.60 -12.59 -15.69 -1.27 0.00 56.75 51.67 3.77%
  YoY % 636.93% 19.76% -1,135.43% 0.00% 0.00% 9.83% -
  Horiz. % 130.83% -24.37% -30.37% -2.46% 0.00% 109.83% 100.00%
EY 1.48 -7.95 -6.37 -78.68 0.00 1.76 1.94 -3.66%
  YoY % 118.62% -24.80% 91.90% 0.00% 0.00% -9.28% -
  Horiz. % 76.29% -409.79% -328.35% -4,055.67% 0.00% 90.72% 100.00%
DY 1.25 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 6.20 5.73 6.41 4.68 0.00 2.49 2.01 16.80%
  YoY % 8.20% -10.61% 36.97% 0.00% 0.00% 23.88% -
  Horiz. % 308.46% 285.07% 318.91% 232.84% 0.00% 123.88% 100.00%
P/EPS 66.02 -14.26 -18.93 -2.74 0.00 56.30 50.00 3.91%
  YoY % 562.97% 24.67% -590.88% 0.00% 0.00% 12.60% -
  Horiz. % 132.04% -28.52% -37.86% -5.48% 0.00% 112.60% 100.00%
EY 1.51 -7.01 -5.28 -36.48 0.00 1.78 2.00 -3.80%
  YoY % 121.54% -32.77% 85.53% 0.00% 0.00% -11.00% -
  Horiz. % 75.50% -350.50% -264.00% -1,824.00% 0.00% 89.00% 100.00%
DY 1.28 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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