Highlights

[HEXTAR] YoY TTM Result on 2017-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -4.97%    YoY -     -551.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 385,228 107,867 70,617 65,617 78,958 51,210 95,352 25.01%
  YoY % 257.13% 52.75% 7.62% -16.90% 54.18% -46.29% -
  Horiz. % 404.01% 113.13% 74.06% 68.82% 82.81% 53.71% 100.00%
PBT 49,226 -27,331 -11,024 -25,726 -4,271 1,433 4,276 47.79%
  YoY % 280.11% -147.92% 57.15% -502.34% -398.05% -66.49% -
  Horiz. % 1,151.22% -639.17% -257.81% -601.64% -99.88% 33.51% 100.00%
Tax -12,160 -1,200 -1,077 -603 227 -553 -1,276 43.39%
  YoY % -913.33% -11.42% -78.61% -365.64% 141.05% 56.66% -
  Horiz. % 952.98% 94.04% 84.40% 47.26% -17.79% 43.34% 100.00%
NP 37,066 -28,531 -12,101 -26,329 -4,044 880 3,000 49.47%
  YoY % 229.91% -135.77% 54.04% -551.06% -559.55% -70.67% -
  Horiz. % 1,235.53% -951.03% -403.37% -877.63% -134.80% 29.33% 100.00%
NP to SH 37,066 -28,531 -12,101 -26,337 -4,044 880 3,000 49.47%
  YoY % 229.91% -135.77% 54.05% -551.26% -559.55% -70.67% -
  Horiz. % 1,235.53% -951.03% -403.37% -877.90% -134.80% 29.33% 100.00%
Tax Rate 24.70 % - % - % - % - % 38.59 % 29.84 % -2.98%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 29.32% -
  Horiz. % 82.77% 0.00% 0.00% 0.00% 0.00% 129.32% 100.00%
Total Cost 348,162 136,398 82,718 91,946 83,002 50,330 92,352 23.64%
  YoY % 155.25% 64.90% -10.04% 10.78% 64.92% -45.50% -
  Horiz. % 376.99% 147.69% 89.57% 99.56% 89.88% 54.50% 100.00%
Net Worth 185,463 196,956 68,882 78,420 105,075 0 91,957 11.87%
  YoY % -5.84% 185.93% -12.16% -25.37% 0.00% 0.00% -
  Horiz. % 201.68% 214.18% 74.91% 85.28% 114.26% 0.00% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div 53,711 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 144.91 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 185,463 196,956 68,882 78,420 105,075 0 91,957 11.87%
  YoY % -5.84% 185.93% -12.16% -25.37% 0.00% 0.00% -
  Horiz. % 201.68% 214.18% 74.91% 85.28% 114.26% 0.00% 100.00%
NOSH 806,362 820,652 105,973 105,973 106,136 106,481 101,052 39.38%
  YoY % -1.74% 674.40% 0.00% -0.15% -0.32% 5.37% -
  Horiz. % 797.96% 812.10% 104.87% 104.87% 105.03% 105.37% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin 9.62 % -26.45 % -17.14 % -40.13 % -5.12 % 1.72 % 3.15 % 19.54%
  YoY % 136.37% -54.32% 57.29% -683.79% -397.67% -45.40% -
  Horiz. % 305.40% -839.68% -544.13% -1,273.97% -162.54% 54.60% 100.00%
ROE 19.99 % -14.49 % -17.57 % -33.58 % -3.85 % - % 3.26 % 33.63%
  YoY % 237.96% 17.53% 47.68% -772.21% 0.00% 0.00% -
  Horiz. % 613.19% -444.48% -538.96% -1,030.06% -118.10% 0.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 47.77 13.14 66.64 61.92 74.39 48.09 94.36 -10.31%
  YoY % 263.55% -80.28% 7.62% -16.76% 54.69% -49.04% -
  Horiz. % 50.63% 13.93% 70.62% 65.62% 78.84% 50.96% 100.00%
EPS 4.60 -3.48 -11.42 -24.85 -3.81 0.83 2.97 7.24%
  YoY % 232.18% 69.53% 54.04% -552.23% -559.04% -72.05% -
  Horiz. % 154.88% -117.17% -384.51% -836.70% -128.28% 27.95% 100.00%
DPS 6.58 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 0.2400 0.6500 0.7400 0.9900 0.0000 0.9100 -19.74%
  YoY % -4.17% -63.08% -12.16% -25.25% 0.00% 0.00% -
  Horiz. % 25.27% 26.37% 71.43% 81.32% 108.79% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 46.94 13.14 8.60 8.00 9.62 6.24 11.62 25.01%
  YoY % 257.23% 52.79% 7.50% -16.84% 54.17% -46.30% -
  Horiz. % 403.96% 113.08% 74.01% 68.85% 82.79% 53.70% 100.00%
EPS 4.52 -3.48 -1.47 -3.21 -0.49 0.11 0.37 49.20%
  YoY % 229.89% -136.73% 54.21% -555.10% -545.45% -70.27% -
  Horiz. % 1,221.62% -940.54% -397.30% -867.57% -132.43% 29.73% 100.00%
DPS 6.54 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 0.2260 0.2400 0.0839 0.0956 0.1280 0.0000 0.1121 11.86%
  YoY % -5.83% 186.05% -12.24% -25.31% 0.00% 0.00% -
  Horiz. % 201.61% 214.09% 74.84% 85.28% 114.18% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.5600 0.7800 0.9200 0.9250 0.4100 0.5500 0.8550 -
P/RPS 1.17 5.93 1.38 1.49 0.55 1.14 0.91 4.10%
  YoY % -80.27% 329.71% -7.38% 170.91% -51.75% 25.27% -
  Horiz. % 128.57% 651.65% 151.65% 163.74% 60.44% 125.27% 100.00%
P/EPS 12.18 -22.44 -8.06 -3.72 -10.76 66.55 28.80 -12.85%
  YoY % 154.28% -178.41% -116.67% 65.43% -116.17% 131.08% -
  Horiz. % 42.29% -77.92% -27.99% -12.92% -37.36% 231.08% 100.00%
EY 8.21 -4.46 -12.41 -26.87 -9.29 1.50 3.47 14.76%
  YoY % 284.08% 64.06% 53.81% -189.24% -719.33% -56.77% -
  Horiz. % 236.60% -128.53% -357.64% -774.35% -267.72% 43.23% 100.00%
DY 11.75 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 2.43 3.25 1.42 1.25 0.41 0.00 0.94 16.40%
  YoY % -25.23% 128.87% 13.60% 204.88% 0.00% 0.00% -
  Horiz. % 258.51% 345.74% 151.06% 132.98% 43.62% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 24/08/20 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 -
Price 0.7300 0.7000 0.8800 0.7350 0.4550 0.3800 0.8350 -
P/RPS 1.53 5.33 1.32 1.19 0.61 0.79 0.88 9.25%
  YoY % -71.29% 303.79% 10.92% 95.08% -22.78% -10.23% -
  Horiz. % 173.86% 605.68% 150.00% 135.23% 69.32% 89.77% 100.00%
P/EPS 15.88 -20.13 -7.71 -2.96 -11.94 45.98 28.13 -8.74%
  YoY % 178.89% -161.09% -160.47% 75.21% -125.97% 63.46% -
  Horiz. % 56.45% -71.56% -27.41% -10.52% -42.45% 163.46% 100.00%
EY 6.30 -4.97 -12.98 -33.81 -8.37 2.17 3.56 9.55%
  YoY % 226.76% 61.71% 61.61% -303.94% -485.71% -39.04% -
  Horiz. % 176.97% -139.61% -364.61% -949.72% -235.11% 60.96% 100.00%
DY 9.01 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 3.17 2.92 1.35 0.99 0.46 0.00 0.92 21.87%
  YoY % 8.56% 116.30% 36.36% 115.22% 0.00% 0.00% -
  Horiz. % 344.57% 317.39% 146.74% 107.61% 50.00% 0.00% 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
 
 

510  258  605  1141 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 TANCO 0.145+0.01 
 PERMAJU 0.1450.00 
 TANCO-WB 0.065+0.015 
 MTOUCHE 0.285+0.005 
 UCREST 0.2950.00 
 TAWIN-OR 0.070.00 
 LKL 0.355-0.005 
 ADVENTA 2.16-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. OCK - The Unfaltering Tower OCK - The 5G Battle
2. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Can this penny stock double in value this year? Swim With Sharks
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. The Competitive Edge of NEXGRAM (0096) in Vaccine Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
7. [转贴] [Video:浅谈CAREPLUS GROUP BHD, CAREPLS, 0163] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 马银行大会圆满落幕/万年船 小股东大权利
PARTNERS & BROKERS