Highlights

[HEXTAR] YoY TTM Result on 2020-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     879.29%    YoY -     229.91%
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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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