Highlights

[HEXTAR] YoY TTM Result on 2019-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 25-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     70.34%    YoY -     46.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Revenue 253,373 68,148 69,039 69,355 97,823 96,378 102,037 13.36%
  YoY % 271.80% -1.29% -0.46% -29.10% 1.50% -5.55% -
  Horiz. % 248.31% 66.79% 67.66% 67.97% 95.87% 94.45% 100.00%
PBT 655 -10,947 -11,528 -21,663 -888 4,781 5,418 -25.27%
  YoY % 105.98% 5.04% 46.78% -2,339.53% -118.57% -11.76% -
  Horiz. % 12.09% -202.05% -212.77% -399.83% -16.39% 88.24% 100.00%
Tax -6,594 -188 -875 -394 -726 -1,268 -1,029 29.18%
  YoY % -3,407.45% 78.51% -122.08% 45.73% 42.74% -23.23% -
  Horiz. % 640.82% 18.27% 85.03% 38.29% 70.55% 123.23% 100.00%
NP -5,939 -11,135 -12,403 -22,057 -1,614 3,513 4,389 -
  YoY % 46.66% 10.22% 43.77% -1,266.60% -145.94% -19.96% -
  Horiz. % -135.32% -253.70% -282.59% -502.55% -36.77% 80.04% 100.00%
NP to SH -5,939 -11,135 -12,403 -22,065 -1,614 3,513 4,389 -
  YoY % 46.66% 10.22% 43.79% -1,267.10% -145.94% -19.96% -
  Horiz. % -135.32% -253.70% -282.59% -502.73% -36.77% 80.04% 100.00%
Tax Rate 1,006.72 % - % - % - % - % 26.52 % 18.99 % 72.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.65% -
  Horiz. % 5,301.32% 0.00% 0.00% 0.00% 0.00% 139.65% 100.00%
Total Cost 259,312 79,283 81,442 91,412 99,437 92,865 97,648 14.41%
  YoY % 227.07% -2.65% -10.91% -8.07% 7.08% -4.90% -
  Horiz. % 265.56% 81.19% 83.40% 93.61% 101.83% 95.10% 100.00%
Net Worth 188,749 62,524 74,181 83,718 127,208 90,666 73,049 13.98%
  YoY % 201.88% -15.71% -11.39% -34.19% 40.30% 24.12% -
  Horiz. % 258.38% 85.59% 101.55% 114.60% 174.14% 124.12% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Div 35,944 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Net Worth 188,749 62,524 74,181 83,718 127,208 90,666 73,049 13.98%
  YoY % 201.88% -15.71% -11.39% -34.19% 40.30% 24.12% -
  Horiz. % 258.38% 85.59% 101.55% 114.60% 174.14% 124.12% 100.00%
NOSH 820,652 105,973 105,973 105,973 106,006 99,633 81,166 37.56%
  YoY % 674.40% 0.00% 0.00% -0.03% 6.40% 22.75% -
  Horiz. % 1,011.07% 130.56% 130.56% 130.56% 130.60% 122.75% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
NP Margin -2.34 % -16.34 % -17.97 % -31.80 % -1.65 % 3.65 % 4.30 % -
  YoY % 85.68% 9.07% 43.49% -1,827.27% -145.21% -15.12% -
  Horiz. % -54.42% -380.00% -417.91% -739.53% -38.37% 84.88% 100.00%
ROE -3.15 % -17.81 % -16.72 % -26.36 % -1.27 % 3.87 % 6.01 % -
  YoY % 82.31% -6.52% 36.57% -1,975.59% -132.82% -35.61% -
  Horiz. % -52.41% -296.34% -278.20% -438.60% -21.13% 64.39% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 30.87 64.31 65.15 65.45 92.28 96.73 125.71 -17.60%
  YoY % -52.00% -1.29% -0.46% -29.07% -4.60% -23.05% -
  Horiz. % 24.56% 51.16% 51.83% 52.06% 73.41% 76.95% 100.00%
EPS -0.72 -10.51 -11.70 -20.82 -1.52 3.53 5.41 -
  YoY % 93.15% 10.17% 43.80% -1,269.74% -143.06% -34.75% -
  Horiz. % -13.31% -194.27% -216.27% -384.84% -28.10% 65.25% 100.00%
DPS 4.38 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 0.5900 0.7000 0.7900 1.2000 0.9100 0.9000 -17.14%
  YoY % -61.02% -15.71% -11.39% -34.17% 31.87% 1.11% -
  Horiz. % 25.56% 65.56% 77.78% 87.78% 133.33% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 30.87 8.30 8.41 8.45 11.92 11.74 12.43 13.36%
  YoY % 271.93% -1.31% -0.47% -29.11% 1.53% -5.55% -
  Horiz. % 248.35% 66.77% 67.66% 67.98% 95.90% 94.45% 100.00%
EPS -0.72 -1.36 -1.51 -2.69 -0.20 0.43 0.53 -
  YoY % 47.06% 9.93% 43.87% -1,245.00% -146.51% -18.87% -
  Horiz. % -135.85% -256.60% -284.91% -507.55% -37.74% 81.13% 100.00%
DPS 4.38 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 0.0762 0.0904 0.1020 0.1550 0.1105 0.0890 13.98%
  YoY % 201.84% -15.71% -11.37% -34.19% 40.27% 24.16% -
  Horiz. % 258.43% 85.62% 101.57% 114.61% 174.16% 124.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 -
Price 0.6400 0.7500 0.9200 0.2550 0.7000 0.6300 0.6200 -
P/RPS 2.07 1.17 1.41 0.39 0.76 0.65 0.49 21.97%
  YoY % 76.92% -17.02% 261.54% -48.68% 16.92% 32.65% -
  Horiz. % 422.45% 238.78% 287.76% 79.59% 155.10% 132.65% 100.00%
P/EPS -88.44 -7.14 -7.86 -1.22 -45.98 17.87 11.47 -
  YoY % -1,138.66% 9.16% -544.26% 97.35% -357.30% 55.80% -
  Horiz. % -771.05% -62.25% -68.53% -10.64% -400.87% 155.80% 100.00%
EY -1.13 -14.01 -12.72 -81.65 -2.18 5.60 8.72 -
  YoY % 91.93% -10.14% 84.42% -3,645.41% -138.93% -35.78% -
  Horiz. % -12.96% -160.67% -145.87% -936.35% -25.00% 64.22% 100.00%
DY 6.84 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 2.78 1.27 1.31 0.32 0.58 0.69 0.69 21.18%
  YoY % 118.90% -3.05% 309.38% -44.83% -15.94% 0.00% -
  Horiz. % 402.90% 184.06% 189.86% 46.38% 84.06% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 -
Price 0.6250 0.8500 1.1100 0.5500 0.5800 0.6250 0.6000 -
P/RPS 2.02 1.32 1.70 0.84 0.63 0.65 0.48 21.91%
  YoY % 53.03% -22.35% 102.38% 33.33% -3.08% 35.42% -
  Horiz. % 420.83% 275.00% 354.17% 175.00% 131.25% 135.42% 100.00%
P/EPS -86.36 -8.09 -9.48 -2.64 -38.09 17.73 11.10 -
  YoY % -967.49% 14.66% -259.09% 93.07% -314.83% 59.73% -
  Horiz. % -778.02% -72.88% -85.41% -23.78% -343.15% 159.73% 100.00%
EY -1.16 -12.36 -10.54 -37.86 -2.63 5.64 9.01 -
  YoY % 90.61% -17.27% 72.16% -1,339.54% -146.63% -37.40% -
  Horiz. % -12.87% -137.18% -116.98% -420.20% -29.19% 62.60% 100.00%
DY 7.01 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 2.72 1.44 1.59 0.70 0.48 0.69 0.67 21.30%
  YoY % 88.89% -9.43% 127.14% 45.83% -30.43% 2.99% -
  Horiz. % 405.97% 214.93% 237.31% 104.48% 71.64% 102.99% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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