Highlights

[HEXTAR] YoY Quarter Result on 2015-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     48.46%    YoY -     101.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Revenue 15,481 13,783 16,572 31,244 22,804 21,977 25,113 -7.45%
  YoY % 12.32% -16.83% -46.96% 37.01% 3.76% -12.49% -
  Horiz. % 61.65% 54.88% 65.99% 124.41% 90.81% 87.51% 100.00%
PBT -1,596 -3,566 -565 1,179 750 934 1,585 -
  YoY % 55.24% -531.15% -147.92% 57.20% -19.70% -41.07% -
  Horiz. % -100.69% -224.98% -35.65% 74.38% 47.32% 58.93% 100.00%
Tax -219 -76 -51 -407 -302 -202 -476 -11.68%
  YoY % -188.16% -49.02% 87.47% -34.77% -49.50% 57.56% -
  Horiz. % 46.01% 15.97% 10.71% 85.50% 63.45% 42.44% 100.00%
NP -1,815 -3,642 -616 772 448 732 1,109 -
  YoY % 50.16% -491.23% -179.79% 72.32% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 69.61% 40.40% 66.01% 100.00%
NP to SH -1,815 -3,642 -616 772 448 732 1,109 -
  YoY % 50.16% -491.23% -179.79% 72.32% -38.80% -33.99% -
  Horiz. % -163.66% -328.40% -55.55% 69.61% 40.40% 66.01% 100.00%
Tax Rate - % - % - % 34.52 % 40.27 % 21.63 % 30.03 % -
  YoY % 0.00% 0.00% 0.00% -14.28% 86.18% -27.97% -
  Horiz. % 0.00% 0.00% 0.00% 114.95% 134.10% 72.03% 100.00%
Total Cost 17,296 17,425 17,188 30,472 22,356 21,245 24,004 -5.11%
  YoY % -0.74% 1.38% -43.59% 36.30% 5.23% -11.49% -
  Horiz. % 72.05% 72.59% 71.60% 126.95% 93.13% 88.51% 100.00%
Net Worth 72,061 80,539 124,262 96,235 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 29.12% 6.23% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 119.43% 112.43% 113.24% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 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
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 96,235 90,595 91,249 80,582 -1.77%
  YoY % -10.53% -35.19% 29.12% 6.23% -0.72% 13.24% -
  Horiz. % 89.43% 99.95% 154.21% 119.43% 112.43% 113.24% 100.00%
NOSH 105,973 105,973 106,206 105,753 99,555 100,273 79,784 4.64%
  YoY % 0.00% -0.22% 0.43% 6.23% -0.72% 25.68% -
  Horiz. % 132.82% 132.82% 133.12% 132.55% 124.78% 125.68% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.72 % -26.42 % -3.72 % 2.47 % 1.96 % 3.33 % 4.42 % -
  YoY % 55.64% -610.22% -250.61% 26.02% -41.14% -24.66% -
  Horiz. % -265.16% -597.74% -84.16% 55.88% 44.34% 75.34% 100.00%
ROE -2.52 % -4.52 % -0.50 % 0.80 % 0.49 % 0.80 % 1.38 % -
  YoY % 44.25% -804.00% -162.50% 63.27% -38.75% -42.03% -
  Horiz. % -182.61% -327.54% -36.23% 57.97% 35.51% 57.97% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.61 13.01 15.60 29.54 22.91 21.92 31.48 -11.55%
  YoY % 12.30% -16.60% -47.19% 28.94% 4.52% -30.37% -
  Horiz. % 46.41% 41.33% 49.56% 93.84% 72.78% 69.63% 100.00%
EPS -1.71 -3.44 -0.58 0.73 0.45 0.73 1.39 -
  YoY % 50.29% -493.10% -179.45% 62.22% -38.36% -47.48% -
  Horiz. % -123.02% -247.48% -41.73% 52.52% 32.37% 52.52% 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 0.6800 0.7600 1.1700 0.9100 0.9100 0.9100 1.0100 -6.13%
  YoY % -10.53% -35.04% 28.57% 0.00% 0.00% -9.90% -
  Horiz. % 67.33% 75.25% 115.84% 90.10% 90.10% 90.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.89 1.68 2.02 3.81 2.78 2.68 3.06 -7.42%
  YoY % 12.50% -16.83% -46.98% 37.05% 3.73% -12.42% -
  Horiz. % 61.76% 54.90% 66.01% 124.51% 90.85% 87.58% 100.00%
EPS -0.22 -0.44 -0.08 0.09 0.05 0.09 0.14 -
  YoY % 50.00% -450.00% -188.89% 80.00% -44.44% -35.71% -
  Horiz. % -157.14% -314.29% -57.14% 64.29% 35.71% 64.29% 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 0.0878 0.0981 0.1514 0.1173 0.1104 0.1112 0.0982 -1.77%
  YoY % -10.50% -35.20% 29.07% 6.25% -0.72% 13.24% -
  Horiz. % 89.41% 99.90% 154.18% 119.45% 112.42% 113.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 30/12/11 -
Price 0.9500 0.8550 0.4850 0.6500 0.6550 0.6200 0.5300 -
P/RPS 6.50 6.57 3.11 2.20 2.86 2.83 1.68 24.16%
  YoY % -1.07% 111.25% 41.36% -23.08% 1.06% 68.45% -
  Horiz. % 386.90% 391.07% 185.12% 130.95% 170.24% 168.45% 100.00%
P/EPS -55.47 -24.88 -83.62 89.04 145.56 84.93 38.13 -
  YoY % -122.95% 70.25% -193.91% -38.83% 71.39% 122.74% -
  Horiz. % -145.48% -65.25% -219.30% 233.52% 381.75% 222.74% 100.00%
EY -1.80 -4.02 -1.20 1.12 0.69 1.18 2.62 -
  YoY % 55.22% -235.00% -207.14% 62.32% -41.53% -54.96% -
  Horiz. % -68.70% -153.44% -45.80% 42.75% 26.34% 45.04% 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 1.40 1.13 0.41 0.71 0.72 0.68 0.52 17.16%
  YoY % 23.89% 175.61% -42.25% -1.39% 5.88% 30.77% -
  Horiz. % 269.23% 217.31% 78.85% 136.54% 138.46% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 31/12/11 CAGR
Date 21/03/12 29/05/17 02/06/16 27/05/15 28/02/14 28/02/13 28/02/12 -
Price 0.9400 1.0700 0.4850 0.5650 0.7350 0.6000 0.5400 -
P/RPS 6.43 8.23 3.11 1.91 3.21 2.74 1.72 23.48%
  YoY % -21.87% 164.63% 62.83% -40.50% 17.15% 59.30% -
  Horiz. % 373.84% 478.49% 180.81% 111.05% 186.63% 159.30% 100.00%
P/EPS -54.88 -31.13 -83.62 77.40 163.33 82.19 38.85 -
  YoY % -76.29% 62.77% -208.04% -52.61% 98.72% 111.56% -
  Horiz. % -141.26% -80.13% -215.24% 199.23% 420.41% 211.56% 100.00%
EY -1.82 -3.21 -1.20 1.29 0.61 1.22 2.57 -
  YoY % 43.30% -167.50% -193.02% 111.48% -50.00% -52.53% -
  Horiz. % -70.82% -124.90% -46.69% 50.19% 23.74% 47.47% 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 1.38 1.41 0.41 0.62 0.81 0.66 0.53 16.54%
  YoY % -2.13% 243.90% -33.87% -23.46% 22.73% 24.53% -
  Horiz. % 260.38% 266.04% 77.36% 116.98% 152.83% 124.53% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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