Highlights

[HEXTAR] YoY Quarter Result on 2016-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 02-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     80.50%    YoY -     -179.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Revenue 17,578 15,481 13,783 16,572 28,023 31,244 22,804 -4.84%
  YoY % 13.55% 12.32% -16.83% -40.86% -10.31% 37.01% -
  Horiz. % 77.08% 67.89% 60.44% 72.67% 122.89% 137.01% 100.00%
PBT -67 -1,596 -3,566 -565 897 1,179 750 -
  YoY % 95.80% 55.24% -531.15% -162.99% -23.92% 57.20% -
  Horiz. % -8.93% -212.80% -475.47% -75.33% 119.60% 157.20% 100.00%
Tax -206 -219 -76 -51 -377 -407 -302 -7.03%
  YoY % 5.94% -188.16% -49.02% 86.47% 7.37% -34.77% -
  Horiz. % 68.21% 72.52% 25.17% 16.89% 124.83% 134.77% 100.00%
NP -273 -1,815 -3,642 -616 520 772 448 -
  YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
NP to SH -273 -1,815 -3,642 -616 520 772 448 -
  YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% -
  Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
Tax Rate - % - % - % - % 42.03 % 34.52 % 40.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 21.76% -14.28% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 104.37% 85.72% 100.00%
Total Cost 17,851 17,296 17,425 17,188 27,503 30,472 22,356 -4.20%
  YoY % 3.21% -0.74% 1.38% -37.51% -9.74% 36.30% -
  Horiz. % 79.85% 77.37% 77.94% 76.88% 123.02% 136.30% 100.00%
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12%
  YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% -
  Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
NOSH 105,973 105,973 105,973 106,206 106,122 105,753 99,555 1.20%
  YoY % 0.00% 0.00% -0.22% 0.08% 0.35% 6.23% -
  Horiz. % 106.45% 106.45% 106.45% 106.68% 106.60% 106.23% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
NP Margin -1.55 % -11.72 % -26.42 % -3.72 % 1.86 % 2.47 % 1.96 % -
  YoY % 86.77% 55.64% -610.22% -300.00% -24.70% 26.02% -
  Horiz. % -79.08% -597.96% -1,347.96% -189.80% 94.90% 126.02% 100.00%
ROE -0.44 % -2.52 % -4.52 % -0.50 % 0.54 % 0.80 % 0.49 % -
  YoY % 82.54% 44.25% -804.00% -192.59% -32.50% 63.27% -
  Horiz. % -89.80% -514.29% -922.45% -102.04% 110.20% 163.27% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 16.59 14.61 13.01 15.60 26.41 29.54 22.91 -5.96%
  YoY % 13.55% 12.30% -16.60% -40.93% -10.60% 28.94% -
  Horiz. % 72.41% 63.77% 56.79% 68.09% 115.28% 128.94% 100.00%
EPS -0.26 -1.71 -3.44 -0.58 0.49 0.73 0.45 -
  YoY % 84.80% 50.29% -493.10% -218.37% -32.88% 62.22% -
  Horiz. % -57.78% -380.00% -764.44% -128.89% 108.89% 162.22% 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 0.5800 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 -8.22%
  YoY % -14.71% -10.53% -35.04% 30.00% -1.10% 0.00% -
  Horiz. % 63.74% 74.73% 83.52% 128.57% 98.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 2.14 1.89 1.68 2.02 3.41 3.81 2.78 -4.86%
  YoY % 13.23% 12.50% -16.83% -40.76% -10.50% 37.05% -
  Horiz. % 76.98% 67.99% 60.43% 72.66% 122.66% 137.05% 100.00%
EPS -0.03 -0.22 -0.44 -0.08 0.06 0.09 0.05 -
  YoY % 86.36% 50.00% -450.00% -233.33% -33.33% 80.00% -
  Horiz. % -60.00% -440.00% -880.00% -160.00% 120.00% 180.00% 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 0.0749 0.0878 0.0981 0.1514 0.1164 0.1173 0.1104 -7.12%
  YoY % -14.69% -10.50% -35.20% 30.07% -0.77% 6.25% -
  Horiz. % 67.84% 79.53% 88.86% 137.14% 105.43% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 -
Price 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 0.6550 -
P/RPS 5.12 6.50 6.57 3.11 2.80 2.20 2.86 11.73%
  YoY % -21.23% -1.07% 111.25% 11.07% 27.27% -23.08% -
  Horiz. % 179.02% 227.27% 229.72% 108.74% 97.90% 76.92% 100.00%
P/EPS -329.95 -55.47 -24.88 -83.62 151.02 89.04 145.56 -
  YoY % -494.83% -122.95% 70.25% -155.37% 69.61% -38.83% -
  Horiz. % -226.68% -38.11% -17.09% -57.45% 103.75% 61.17% 100.00%
EY -0.30 -1.80 -4.02 -1.20 0.66 1.12 0.69 -
  YoY % 83.33% 55.22% -235.00% -281.82% -41.07% 62.32% -
  Horiz. % -43.48% -260.87% -582.61% -173.91% 95.65% 162.32% 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 1.47 1.40 1.13 0.41 0.82 0.71 0.72 14.57%
  YoY % 5.00% 23.89% 175.61% -50.00% 15.49% -1.39% -
  Horiz. % 204.17% 194.44% 156.94% 56.94% 113.89% 98.61% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 -
Price 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 0.7350 -
P/RPS 4.58 6.43 8.23 3.11 2.61 1.91 3.21 7.01%
  YoY % -28.77% -21.87% 164.63% 19.16% 36.65% -40.50% -
  Horiz. % 142.68% 200.31% 256.39% 96.88% 81.31% 59.50% 100.00%
P/EPS -295.02 -54.88 -31.13 -83.62 140.82 77.40 163.33 -
  YoY % -437.57% -76.29% 62.77% -159.38% 81.94% -52.61% -
  Horiz. % -180.63% -33.60% -19.06% -51.20% 86.22% 47.39% 100.00%
EY -0.34 -1.82 -3.21 -1.20 0.71 1.29 0.61 -
  YoY % 81.32% 43.30% -167.50% -269.01% -44.96% 111.48% -
  Horiz. % -55.74% -298.36% -526.23% -196.72% 116.39% 211.48% 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 1.31 1.38 1.41 0.41 0.77 0.62 0.81 9.59%
  YoY % -5.07% -2.13% 243.90% -46.75% 24.19% -23.46% -
  Horiz. % 161.73% 170.37% 174.07% 50.62% 95.06% 76.54% 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
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS