Highlights

[HEXTAR] YoY TTM Result on 2018-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     14.73%    YoY -     57.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Revenue 340,361 70,245 70,737 65,861 83,856 99,757 76,776 34.65%
  YoY % 384.53% -0.70% 7.40% -21.46% -15.94% 29.93% -
  Horiz. % 443.32% 91.49% 92.13% 85.78% 109.22% 129.93% 100.00%
PBT 13,281 -9,418 -9,558 -24,664 -2,632 3,227 2,704 37.43%
  YoY % 241.02% 1.46% 61.25% -837.08% -181.56% 19.34% -
  Horiz. % 491.16% -348.30% -353.48% -912.13% -97.34% 119.34% 100.00%
Tax -9,496 -175 -1,018 -419 -370 -1,036 -897 60.22%
  YoY % -5,326.29% 82.81% -142.96% -13.24% 64.29% -15.50% -
  Horiz. % 1,058.64% 19.51% 113.49% 46.71% 41.25% 115.50% 100.00%
NP 3,785 -9,593 -10,576 -25,083 -3,002 2,191 1,807 15.92%
  YoY % 139.46% 9.29% 57.84% -735.54% -237.02% 21.25% -
  Horiz. % 209.46% -530.88% -585.28% -1,388.10% -166.13% 121.25% 100.00%
NP to SH 3,785 -9,593 -10,576 -25,091 -3,002 2,191 1,807 15.92%
  YoY % 139.46% 9.29% 57.85% -735.81% -237.02% 21.25% -
  Horiz. % 209.46% -530.88% -585.28% -1,388.54% -166.13% 121.25% 100.00%
Tax Rate 71.50 % - % - % - % - % 32.10 % 33.17 % 16.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3.23% -
  Horiz. % 215.56% 0.00% 0.00% 0.00% 0.00% 96.77% 100.00%
Total Cost 336,576 79,838 81,313 90,944 86,858 97,566 74,969 34.99%
  YoY % 321.57% -1.81% -10.59% 4.70% -10.98% 30.14% -
  Horiz. % 448.95% 106.49% 108.46% 121.31% 115.86% 130.14% 100.00%
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 0 -
  YoY % 202.76% -14.71% -10.53% -35.19% 30.10% 0.00% -
  Horiz. % 194.83% 64.35% 75.45% 84.33% 130.10% 100.00% -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Div 44,035 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 1,163.42 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 0 -
  YoY % 202.76% -14.71% -10.53% -35.19% 30.10% 0.00% -
  Horiz. % 194.83% 64.35% 75.45% 84.33% 130.10% 100.00% -
NOSH 809,074 105,973 105,973 105,973 106,206 106,122 105,753 50.16%
  YoY % 663.47% 0.00% 0.00% -0.22% 0.08% 0.35% -
  Horiz. % 765.06% 100.21% 100.21% 100.21% 100.43% 100.35% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
NP Margin 1.11 % -13.66 % -14.95 % -38.08 % -3.58 % 2.20 % 2.35 % -13.92%
  YoY % 108.13% 8.63% 60.74% -963.69% -262.73% -6.38% -
  Horiz. % 47.23% -581.28% -636.17% -1,620.43% -152.34% 93.62% 100.00%
ROE 2.03 % -15.61 % -14.68 % -31.15 % -2.42 % 2.29 % - % -
  YoY % 113.00% -6.34% 52.87% -1,187.19% -205.68% 0.00% -
  Horiz. % 88.65% -681.66% -641.05% -1,360.26% -105.68% 100.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
RPS 42.07 66.29 66.75 62.15 78.96 94.00 72.60 -10.33%
  YoY % -36.54% -0.69% 7.40% -21.29% -16.00% 29.48% -
  Horiz. % 57.95% 91.31% 91.94% 85.61% 108.76% 129.48% 100.00%
EPS 0.47 -9.05 -9.98 -23.68 -2.83 2.06 1.71 -22.74%
  YoY % 105.19% 9.32% 57.85% -736.75% -237.38% 20.47% -
  Horiz. % 27.49% -529.24% -583.63% -1,384.80% -165.50% 120.47% 100.00%
DPS 5.38 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 0.5800 0.6800 0.7600 1.1700 0.9000 0.0000 -
  YoY % -60.34% -14.71% -10.53% -35.04% 30.00% 0.00% -
  Horiz. % 25.56% 64.44% 75.56% 84.44% 130.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
RPS 41.47 8.56 8.62 8.03 10.22 12.16 9.36 34.63%
  YoY % 384.46% -0.70% 7.35% -21.43% -15.95% 29.91% -
  Horiz. % 443.06% 91.45% 92.09% 85.79% 109.19% 129.91% 100.00%
EPS 0.46 -1.17 -1.29 -3.06 -0.37 0.27 0.22 15.88%
  YoY % 139.32% 9.30% 57.84% -727.03% -237.04% 22.73% -
  Horiz. % 209.09% -531.82% -586.36% -1,390.91% -168.18% 122.73% 100.00%
DPS 5.37 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 0.2267 0.0749 0.0878 0.0981 0.1514 0.1164 0.0000 -
  YoY % 202.67% -14.69% -10.50% -35.20% 30.07% 0.00% -
  Horiz. % 194.76% 64.35% 75.43% 84.28% 130.07% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 -
Price 0.5050 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 -
P/RPS 1.20 1.28 1.42 1.38 0.61 0.79 0.90 5.92%
  YoY % -6.25% -9.86% 2.90% 126.23% -22.78% -12.22% -
  Horiz. % 133.33% 142.22% 157.78% 153.33% 67.78% 87.78% 100.00%
P/EPS 107.95 -9.39 -9.52 -3.61 -17.16 35.84 38.04 23.17%
  YoY % 1,249.63% 1.37% -163.71% 78.96% -147.88% -5.78% -
  Horiz. % 283.78% -24.68% -25.03% -9.49% -45.11% 94.22% 100.00%
EY 0.93 -10.65 -10.51 -27.69 -5.83 2.79 2.63 -18.75%
  YoY % 108.73% -1.33% 62.04% -374.96% -308.96% 6.08% -
  Horiz. % 35.36% -404.94% -399.62% -1,052.85% -221.67% 106.08% 100.00%
DY 10.65 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 2.20 1.47 1.40 1.13 0.41 0.82 0.00 -
  YoY % 49.66% 5.00% 23.89% 175.61% -50.00% 0.00% -
  Horiz. % 268.29% 179.27% 170.73% 137.80% 50.00% 100.00% -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Date 19/05/20 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 -
Price 0.7150 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 -
P/RPS 1.70 1.15 1.41 1.72 0.61 0.73 0.78 16.84%
  YoY % 47.83% -18.44% -18.02% 181.97% -16.44% -6.41% -
  Horiz. % 217.95% 147.44% 180.77% 220.51% 78.21% 93.59% 100.00%
P/EPS 152.84 -8.40 -9.42 -4.52 -17.16 33.42 33.07 35.77%
  YoY % 1,919.52% 10.83% -108.41% 73.66% -151.35% 1.06% -
  Horiz. % 462.17% -25.40% -28.49% -13.67% -51.89% 101.06% 100.00%
EY 0.65 -11.91 -10.62 -22.13 -5.83 2.99 3.02 -26.43%
  YoY % 105.46% -12.15% 52.01% -279.59% -294.98% -0.99% -
  Horiz. % 21.52% -394.37% -351.66% -732.78% -193.05% 99.01% 100.00%
DY 7.52 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 3.11 1.31 1.38 1.41 0.41 0.77 0.00 -
  YoY % 137.40% -5.07% -2.13% 243.90% -46.75% 0.00% -
  Horiz. % 403.90% 170.13% 179.22% 183.12% 53.25% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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