Highlights

[HEXTAR] YoY TTM Result on 2019-09-30 [#3]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     29.82%    YoY -     -81.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 399,612 186,321 70,790 63,140 77,102 50,908 94,538 27.13%
  YoY % 114.48% 163.20% 12.12% -18.11% 51.45% -46.15% -
  Horiz. % 422.70% 197.09% 74.88% 66.79% 81.56% 53.85% 100.00%
PBT 52,571 -16,874 -9,576 -26,716 -4,298 1,309 3,080 60.39%
  YoY % 411.55% -76.21% 64.16% -521.59% -428.34% -57.50% -
  Horiz. % 1,706.85% -547.86% -310.91% -867.40% -139.55% 42.50% 100.00%
Tax -11,777 -3,149 -1,457 -735 343 -591 -961 51.78%
  YoY % -273.99% -116.13% -98.23% -314.29% 158.04% 38.50% -
  Horiz. % 1,225.49% 327.68% 151.61% 76.48% -35.69% 61.50% 100.00%
NP 40,794 -20,023 -11,033 -27,451 -3,955 718 2,119 63.64%
  YoY % 303.74% -81.48% 59.81% -594.08% -650.84% -66.12% -
  Horiz. % 1,925.15% -944.93% -520.67% -1,295.47% -186.64% 33.88% 100.00%
NP to SH 40,794 -20,023 -11,033 -27,451 -3,963 718 2,119 63.64%
  YoY % 303.74% -81.48% 59.81% -592.68% -651.95% -66.12% -
  Horiz. % 1,925.15% -944.93% -520.67% -1,295.47% -187.02% 33.88% 100.00%
Tax Rate 22.40 % - % - % - % - % 45.15 % 31.20 % -5.37%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 44.71% -
  Horiz. % 71.79% 0.00% 0.00% 0.00% 0.00% 144.71% 100.00%
Total Cost 358,818 206,344 81,823 90,591 81,057 50,190 92,419 25.34%
  YoY % 73.89% 152.18% -9.68% 11.76% 61.50% -45.69% -
  Horiz. % 388.25% 223.27% 88.53% 98.02% 87.71% 54.31% 100.00%
Net Worth 194,647 205,163 68,882 77,360 104,913 95,873 89,999 13.71%
  YoY % -5.13% 197.85% -10.96% -26.26% 9.43% 6.53% -
  Horiz. % 216.27% 227.96% 76.54% 85.96% 116.57% 106.53% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 32,442 29,379 0 0 0 0 0 -
  YoY % 10.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.43% 100.00% - - - - -
Div Payout % 79.53 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 194,647 205,163 68,882 77,360 104,913 95,873 89,999 13.71%
  YoY % -5.13% 197.85% -10.96% -26.26% 9.43% 6.53% -
  Horiz. % 216.27% 227.96% 76.54% 85.96% 116.57% 106.53% 100.00%
NOSH 811,030 820,652 105,973 105,973 105,973 104,210 99,999 41.70%
  YoY % -1.17% 674.40% 0.00% 0.00% 1.69% 4.21% -
  Horiz. % 811.03% 820.65% 105.97% 105.97% 105.97% 104.21% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.21 % -10.75 % -15.59 % -43.48 % -5.13 % 1.41 % 2.24 % 28.73%
  YoY % 194.98% 31.05% 64.14% -747.56% -463.83% -37.05% -
  Horiz. % 455.80% -479.91% -695.98% -1,941.07% -229.02% 62.95% 100.00%
ROE 20.96 % -9.76 % -16.02 % -35.48 % -3.78 % 0.75 % 2.35 % 43.96%
  YoY % 314.75% 39.08% 54.85% -838.62% -604.00% -68.09% -
  Horiz. % 891.91% -415.32% -681.70% -1,509.79% -160.85% 31.91% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 49.27 22.70 66.80 59.58 72.76 48.85 94.54 -10.28%
  YoY % 117.05% -66.02% 12.12% -18.11% 48.95% -48.33% -
  Horiz. % 52.12% 24.01% 70.66% 63.02% 76.96% 51.67% 100.00%
EPS 5.03 -2.44 -10.41 -25.90 -3.74 0.69 2.12 15.47%
  YoY % 306.15% 76.56% 59.81% -592.51% -642.03% -67.45% -
  Horiz. % 237.26% -115.09% -491.04% -1,221.70% -176.42% 32.55% 100.00%
DPS 4.00 3.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % 11.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.73% 100.00% - - - - -
NAPS 0.2400 0.2500 0.6500 0.7300 0.9900 0.9200 0.9000 -19.76%
  YoY % -4.00% -61.54% -10.96% -26.26% 7.61% 2.22% -
  Horiz. % 26.67% 27.78% 72.22% 81.11% 110.00% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 48.69 22.70 8.63 7.69 9.39 6.20 11.52 27.13%
  YoY % 114.49% 163.04% 12.22% -18.10% 51.45% -46.18% -
  Horiz. % 422.66% 197.05% 74.91% 66.75% 81.51% 53.82% 100.00%
EPS 4.97 -2.44 -1.34 -3.34 -0.48 0.09 0.26 63.44%
  YoY % 303.69% -82.09% 59.88% -595.83% -633.33% -65.38% -
  Horiz. % 1,911.54% -938.46% -515.38% -1,284.62% -184.62% 34.62% 100.00%
DPS 3.95 3.58 0.00 0.00 0.00 0.00 0.00 -
  YoY % 10.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.34% 100.00% - - - - -
NAPS 0.2372 0.2500 0.0839 0.0943 0.1278 0.1168 0.1097 13.70%
  YoY % -5.12% 197.97% -11.03% -26.21% 9.42% 6.47% -
  Horiz. % 216.23% 227.89% 76.48% 85.96% 116.50% 106.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.6850 0.7300 0.7900 0.8450 0.3900 0.5150 0.7950 -
P/RPS 1.39 3.22 1.18 1.42 0.54 1.05 0.84 8.75%
  YoY % -56.83% 172.88% -16.90% 162.96% -48.57% 25.00% -
  Horiz. % 165.48% 383.33% 140.48% 169.05% 64.29% 125.00% 100.00%
P/EPS 13.62 -29.92 -7.59 -3.26 -10.43 74.75 37.52 -15.53%
  YoY % 145.52% -294.20% -132.82% 68.74% -113.95% 99.23% -
  Horiz. % 36.30% -79.74% -20.23% -8.69% -27.80% 199.23% 100.00%
EY 7.34 -3.34 -13.18 -30.66 -9.59 1.34 2.67 18.34%
  YoY % 319.76% 74.66% 57.01% -219.71% -815.67% -49.81% -
  Horiz. % 274.91% -125.09% -493.63% -1,148.31% -359.18% 50.19% 100.00%
DY 5.84 4.90 0.00 0.00 0.00 0.00 0.00 -
  YoY % 19.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.18% 100.00% - - - - -
P/NAPS 2.85 2.92 1.22 1.16 0.39 0.56 0.88 21.61%
  YoY % -2.40% 139.34% 5.17% 197.44% -30.36% -36.36% -
  Horiz. % 323.86% 331.82% 138.64% 131.82% 44.32% 63.64% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 30/11/15 01/12/14 -
Price 0.8150 0.6550 0.7500 0.8550 0.3050 0.5550 0.7500 -
P/RPS 1.65 2.88 1.12 1.44 0.42 1.14 0.79 13.05%
  YoY % -42.71% 157.14% -22.22% 242.86% -63.16% 44.30% -
  Horiz. % 208.86% 364.56% 141.77% 182.28% 53.16% 144.30% 100.00%
P/EPS 16.20 -26.85 -7.20 -3.30 -8.16 80.55 35.39 -12.20%
  YoY % 160.34% -272.92% -118.18% 59.56% -110.13% 127.61% -
  Horiz. % 45.78% -75.87% -20.34% -9.32% -23.06% 227.61% 100.00%
EY 6.17 -3.73 -13.88 -30.30 -12.26 1.24 2.83 13.86%
  YoY % 265.42% 73.13% 54.19% -147.15% -1,088.71% -56.18% -
  Horiz. % 218.02% -131.80% -490.46% -1,070.67% -433.22% 43.82% 100.00%
DY 4.91 5.47 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.76% 100.00% - - - - -
P/NAPS 3.40 2.62 1.15 1.17 0.31 0.60 0.83 26.47%
  YoY % 29.77% 127.83% -1.71% 277.42% -48.33% -27.71% -
  Horiz. % 409.64% 315.66% 138.55% 140.96% 37.35% 72.29% 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
 
 

445  319  646  1054 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.19+0.18 
 ASB 0.17+0.005 
 TNLOGIS 0.855+0.09 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 TDM 0.295+0.03 
 KNM 0.205+0.005 

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