Highlights

[HEXTAR] YoY TTM Result on 2014-03-31 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2014
Quarter 31-Mar-2014  [#2]
Profit Trend QoQ -     -7.09%    YoY -     -17.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 65,617 78,958 51,210 95,352 98,460 103,738 93,727 -5.54%
  YoY % -16.90% 54.18% -46.29% -3.16% -5.09% 10.68% -
  Horiz. % 70.01% 84.24% 54.64% 101.73% 105.05% 110.68% 100.00%
PBT -25,726 -4,271 1,433 4,276 4,329 6,100 5,163 -
  YoY % -502.34% -398.05% -66.49% -1.22% -29.03% 18.15% -
  Horiz. % -498.28% -82.72% 27.76% 82.82% 83.85% 118.15% 100.00%
Tax -603 227 -553 -1,276 -711 -1,385 -1,527 -13.80%
  YoY % -365.64% 141.05% 56.66% -79.47% 48.66% 9.30% -
  Horiz. % 39.49% -14.87% 36.21% 83.56% 46.56% 90.70% 100.00%
NP -26,329 -4,044 880 3,000 3,618 4,715 3,636 -
  YoY % -551.06% -559.55% -70.67% -17.08% -23.27% 29.68% -
  Horiz. % -724.12% -111.22% 24.20% 82.51% 99.50% 129.68% 100.00%
NP to SH -26,337 -4,044 880 3,000 3,618 4,715 3,636 -
  YoY % -551.26% -559.55% -70.67% -17.08% -23.27% 29.68% -
  Horiz. % -724.34% -111.22% 24.20% 82.51% 99.50% 129.68% 100.00%
Tax Rate - % - % 38.59 % 29.84 % 16.42 % 22.70 % 29.58 % -
  YoY % 0.00% 0.00% 29.32% 81.73% -27.67% -23.26% -
  Horiz. % 0.00% 0.00% 130.46% 100.88% 55.51% 76.74% 100.00%
Total Cost 91,946 83,002 50,330 92,352 94,842 99,023 90,091 0.33%
  YoY % 10.78% 64.92% -45.50% -2.63% -4.22% 9.91% -
  Horiz. % 102.06% 92.13% 55.87% 102.51% 105.27% 109.91% 100.00%
Net Worth 78,420 105,075 0 91,957 91,447 81,519 79,406 -0.20%
  YoY % -25.37% 0.00% 0.00% 0.56% 12.18% 2.66% -
  Horiz. % 98.76% 132.33% 0.00% 115.81% 115.16% 102.66% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 78,420 105,075 0 91,957 91,447 81,519 79,406 -0.20%
  YoY % -25.37% 0.00% 0.00% 0.56% 12.18% 2.66% -
  Horiz. % 98.76% 132.33% 0.00% 115.81% 115.16% 102.66% 100.00%
NOSH 105,973 106,136 106,481 101,052 100,491 79,920 80,208 4.55%
  YoY % -0.15% -0.32% 5.37% 0.56% 25.74% -0.36% -
  Horiz. % 132.12% 132.33% 132.76% 125.99% 125.29% 99.64% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -40.13 % -5.12 % 1.72 % 3.15 % 3.67 % 4.55 % 3.88 % -
  YoY % -683.79% -397.67% -45.40% -14.17% -19.34% 17.27% -
  Horiz. % -1,034.28% -131.96% 44.33% 81.19% 94.59% 117.27% 100.00%
ROE -33.58 % -3.85 % - % 3.26 % 3.96 % 5.78 % 4.58 % -
  YoY % -772.21% 0.00% 0.00% -17.68% -31.49% 26.20% -
  Horiz. % -733.19% -84.06% 0.00% 71.18% 86.46% 126.20% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.92 74.39 48.09 94.36 97.98 129.80 116.85 -9.65%
  YoY % -16.76% 54.69% -49.04% -3.69% -24.51% 11.08% -
  Horiz. % 52.99% 63.66% 41.16% 80.75% 83.85% 111.08% 100.00%
EPS -24.85 -3.81 0.83 2.97 3.60 5.90 4.53 -
  YoY % -552.23% -559.04% -72.05% -17.50% -38.98% 30.24% -
  Horiz. % -548.57% -84.11% 18.32% 65.56% 79.47% 130.24% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.7400 0.9900 0.0000 0.9100 0.9100 1.0200 0.9900 -4.55%
  YoY % -25.25% 0.00% 0.00% 0.00% -10.78% 3.03% -
  Horiz. % 74.75% 100.00% 0.00% 91.92% 91.92% 103.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.00 6.01 3.90 7.26 7.50 7.90 7.14 -5.54%
  YoY % -16.81% 54.10% -46.28% -3.20% -5.06% 10.64% -
  Horiz. % 70.03% 84.17% 54.62% 101.68% 105.04% 110.64% 100.00%
EPS -2.01 -0.31 0.07 0.23 0.28 0.36 0.28 -
  YoY % -548.39% -542.86% -69.57% -17.86% -22.22% 28.57% -
  Horiz. % -717.86% -110.71% 25.00% 82.14% 100.00% 128.57% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.0597 0.0800 0.0000 0.0700 0.0696 0.0621 0.0605 -0.21%
  YoY % -25.37% 0.00% 0.00% 0.57% 12.08% 2.64% -
  Horiz. % 98.68% 132.23% 0.00% 115.70% 115.04% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.9250 0.4100 0.5500 0.8550 0.6100 0.5400 0.4600 -
P/RPS 1.49 0.55 1.14 0.91 0.62 0.42 0.39 23.90%
  YoY % 170.91% -51.75% 25.27% 46.77% 47.62% 7.69% -
  Horiz. % 382.05% 141.03% 292.31% 233.33% 158.97% 107.69% 100.00%
P/EPS -3.72 -10.76 66.55 28.80 16.94 9.15 10.15 -
  YoY % 65.43% -116.17% 131.08% 70.01% 85.14% -9.85% -
  Horiz. % -36.65% -106.01% 655.67% 283.74% 166.90% 90.15% 100.00%
EY -26.87 -9.29 1.50 3.47 5.90 10.93 9.85 -
  YoY % -189.24% -719.33% -56.77% -41.19% -46.02% 10.96% -
  Horiz. % -272.79% -94.31% 15.23% 35.23% 59.90% 110.96% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.25 0.41 0.00 0.94 0.67 0.53 0.46 17.33%
  YoY % 204.88% 0.00% 0.00% 40.30% 26.42% 15.22% -
  Horiz. % 271.74% 89.13% 0.00% 204.35% 145.65% 115.22% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/08/17 30/08/16 26/08/15 29/05/14 27/05/13 30/05/12 30/05/11 -
Price 0.7350 0.4550 0.3800 0.8350 0.6200 0.5300 0.5850 -
P/RPS 1.19 0.61 0.79 0.88 0.63 0.41 0.50 14.87%
  YoY % 95.08% -22.78% -10.23% 39.68% 53.66% -18.00% -
  Horiz. % 238.00% 122.00% 158.00% 176.00% 126.00% 82.00% 100.00%
P/EPS -2.96 -11.94 45.98 28.13 17.22 8.98 12.90 -
  YoY % 75.21% -125.97% 63.46% 63.36% 91.76% -30.39% -
  Horiz. % -22.95% -92.56% 356.43% 218.06% 133.49% 69.61% 100.00%
EY -33.81 -8.37 2.17 3.56 5.81 11.13 7.75 -
  YoY % -303.94% -485.71% -39.04% -38.73% -47.80% 43.61% -
  Horiz. % -436.26% -108.00% 28.00% 45.94% 74.97% 143.61% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.99 0.46 0.00 0.92 0.68 0.52 0.59 8.63%
  YoY % 115.22% 0.00% 0.00% 35.29% 30.77% -11.86% -
  Horiz. % 167.80% 77.97% 0.00% 155.93% 115.25% 88.14% 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
 
 

262  323  552  1404 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 TANCO 0.215+0.005 
 SERSOL 0.565+0.085 
 APPASIA-WB 0.095+0.04 
 SCNWOLF 0.485+0.065 
 SERSOL-WA 0.405+0.135 
 SYSTECH 0.30+0.015 
 SERBADK 0.405-0.005 
 EURO 0.88+0.01 
 BCMALL 0.145+0.005 
PARTNERS & BROKERS