Highlights

[HEXTAR] YoY Quarter Result on 2017-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     82.87%    YoY -     -491.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Revenue 104,566 17,578 15,481 13,783 16,572 28,023 31,244 27.29%
  YoY % 494.87% 13.55% 12.32% -16.83% -40.86% -10.31% -
  Horiz. % 334.68% 56.26% 49.55% 44.11% 53.04% 89.69% 100.00%
PBT 12,559 -67 -1,596 -3,566 -565 897 1,179 60.42%
  YoY % 18,844.78% 95.80% 55.24% -531.15% -162.99% -23.92% -
  Horiz. % 1,065.22% -5.68% -135.37% -302.46% -47.92% 76.08% 100.00%
Tax -3,108 -206 -219 -76 -51 -377 -407 50.10%
  YoY % -1,408.74% 5.94% -188.16% -49.02% 86.47% 7.37% -
  Horiz. % 763.64% 50.61% 53.81% 18.67% 12.53% 92.63% 100.00%
NP 9,451 -273 -1,815 -3,642 -616 520 772 64.94%
  YoY % 3,561.90% 84.96% 50.16% -491.23% -218.46% -32.64% -
  Horiz. % 1,224.22% -35.36% -235.10% -471.76% -79.79% 67.36% 100.00%
NP to SH 9,451 -273 -1,815 -3,642 -616 520 772 64.94%
  YoY % 3,561.90% 84.96% 50.16% -491.23% -218.46% -32.64% -
  Horiz. % 1,224.22% -35.36% -235.10% -471.76% -79.79% 67.36% 100.00%
Tax Rate 24.75 % - % - % - % - % 42.03 % 34.52 % -6.43%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 21.76% -
  Horiz. % 71.70% 0.00% 0.00% 0.00% 0.00% 121.76% 100.00%
Total Cost 95,115 17,851 17,296 17,425 17,188 27,503 30,472 25.53%
  YoY % 432.83% 3.21% -0.74% 1.38% -37.51% -9.74% -
  Horiz. % 312.14% 58.58% 56.76% 57.18% 56.41% 90.26% 100.00%
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 96,235 14.08%
  YoY % 202.76% -14.71% -10.53% -35.19% 30.10% -0.75% -
  Horiz. % 193.37% 63.87% 74.88% 83.69% 129.12% 99.25% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Div 8,090 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 85.61 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 96,235 14.08%
  YoY % 202.76% -14.71% -10.53% -35.19% 30.10% -0.75% -
  Horiz. % 193.37% 63.87% 74.88% 83.69% 129.12% 99.25% 100.00%
NOSH 809,074 105,973 105,973 105,973 106,206 106,122 105,753 50.16%
  YoY % 663.47% 0.00% 0.00% -0.22% 0.08% 0.35% -
  Horiz. % 765.06% 100.21% 100.21% 100.21% 100.43% 100.35% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
NP Margin 9.04 % -1.55 % -11.72 % -26.42 % -3.72 % 1.86 % 2.47 % 29.59%
  YoY % 683.23% 86.77% 55.64% -610.22% -300.00% -24.70% -
  Horiz. % 365.99% -62.75% -474.49% -1,069.64% -150.61% 75.30% 100.00%
ROE 5.08 % -0.44 % -2.52 % -4.52 % -0.50 % 0.54 % 0.80 % 44.67%
  YoY % 1,254.55% 82.54% 44.25% -804.00% -192.59% -32.50% -
  Horiz. % 635.00% -55.00% -315.00% -565.00% -62.50% 67.50% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
RPS 12.92 16.59 14.61 13.01 15.60 26.41 29.54 -15.23%
  YoY % -22.12% 13.55% 12.30% -16.60% -40.93% -10.60% -
  Horiz. % 43.74% 56.16% 49.46% 44.04% 52.81% 89.40% 100.00%
EPS 1.17 -0.26 -1.71 -3.44 -0.58 0.49 0.73 9.88%
  YoY % 550.00% 84.80% 50.29% -493.10% -218.37% -32.88% -
  Horiz. % 160.27% -35.62% -234.25% -471.23% -79.45% 67.12% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.2300 0.5800 0.6800 0.7600 1.1700 0.9000 0.9100 -24.03%
  YoY % -60.34% -14.71% -10.53% -35.04% 30.00% -1.10% -
  Horiz. % 25.27% 63.74% 74.73% 83.52% 128.57% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
RPS 12.74 2.14 1.89 1.68 2.02 3.41 3.81 27.27%
  YoY % 495.33% 13.23% 12.50% -16.83% -40.76% -10.50% -
  Horiz. % 334.38% 56.17% 49.61% 44.09% 53.02% 89.50% 100.00%
EPS 1.15 -0.03 -0.22 -0.44 -0.08 0.06 0.09 66.36%
  YoY % 3,933.33% 86.36% 50.00% -450.00% -233.33% -33.33% -
  Horiz. % 1,277.78% -33.33% -244.44% -488.89% -88.89% 66.67% 100.00%
DPS 0.99 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 0.2267 0.0749 0.0878 0.0981 0.1514 0.1164 0.1173 14.07%
  YoY % 202.67% -14.69% -10.50% -35.20% 30.07% -0.77% -
  Horiz. % 193.27% 63.85% 74.85% 83.63% 129.07% 99.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 -
Price 0.5050 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 -
P/RPS 3.91 5.12 6.50 6.57 3.11 2.80 2.20 12.18%
  YoY % -23.63% -21.23% -1.07% 111.25% 11.07% 27.27% -
  Horiz. % 177.73% 232.73% 295.45% 298.64% 141.36% 127.27% 100.00%
P/EPS 43.23 -329.95 -55.47 -24.88 -83.62 151.02 89.04 -13.44%
  YoY % 113.10% -494.83% -122.95% 70.25% -155.37% 69.61% -
  Horiz. % 48.55% -370.56% -62.30% -27.94% -93.91% 169.61% 100.00%
EY 2.31 -0.30 -1.80 -4.02 -1.20 0.66 1.12 15.56%
  YoY % 870.00% 83.33% 55.22% -235.00% -281.82% -41.07% -
  Horiz. % 206.25% -26.79% -160.71% -358.93% -107.14% 58.93% 100.00%
DY 1.98 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 2.20 1.47 1.40 1.13 0.41 0.82 0.71 25.35%
  YoY % 49.66% 5.00% 23.89% 175.61% -50.00% 15.49% -
  Horiz. % 309.86% 207.04% 197.18% 159.15% 57.75% 115.49% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Date 19/05/20 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 -
Price 0.7150 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 -
P/RPS 5.53 4.58 6.43 8.23 3.11 2.61 1.91 23.66%
  YoY % 20.74% -28.77% -21.87% 164.63% 19.16% 36.65% -
  Horiz. % 289.53% 239.79% 336.65% 430.89% 162.83% 136.65% 100.00%
P/EPS 61.21 -295.02 -54.88 -31.13 -83.62 140.82 77.40 -4.58%
  YoY % 120.75% -437.57% -76.29% 62.77% -159.38% 81.94% -
  Horiz. % 79.08% -381.16% -70.90% -40.22% -108.04% 181.94% 100.00%
EY 1.63 -0.34 -1.82 -3.21 -1.20 0.71 1.29 4.78%
  YoY % 579.41% 81.32% 43.30% -167.50% -269.01% -44.96% -
  Horiz. % 126.36% -26.36% -141.09% -248.84% -93.02% 55.04% 100.00%
DY 1.40 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 3.11 1.31 1.38 1.41 0.41 0.77 0.62 38.01%
  YoY % 137.40% -5.07% -2.13% 243.90% -46.75% 24.19% -
  Horiz. % 501.61% 211.29% 222.58% 227.42% 66.13% 124.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! 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