[HEXTAR] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 54.82%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Revenue 417,608 253,373 68,148 69,039 69,355 97,823 96,378 22.38%
PBT 56,689 655 -10,947 -11,528 -21,663 -888 4,781 40.59%
Tax -12,205 -6,594 -188 -875 -394 -726 -1,268 36.61%
NP 44,484 -5,939 -11,135 -12,403 -22,057 -1,614 3,513 41.87%
-
NP to SH 44,536 -5,939 -11,135 -12,403 -22,065 -1,614 3,513 41.90%
-
Tax Rate 21.53% 1,006.72% - - - - 26.52% -
Total Cost 373,124 259,312 79,283 81,442 91,412 99,437 92,865 21.12%
-
Net Worth 205,169 188,749 62,524 74,181 83,718 127,208 90,666 11.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Div 32,442 35,944 - - - - - -
Div Payout % 72.85% 0.00% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Net Worth 205,169 188,749 62,524 74,181 83,718 127,208 90,666 11.90%
NOSH 820,679 820,679 106,000 106,000 106,000 106,006 99,633 33.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
NP Margin 10.65% -2.34% -16.34% -17.97% -31.80% -1.65% 3.65% -
ROE 21.71% -3.15% -17.81% -16.72% -26.36% -1.27% 3.87% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
RPS 50.89 30.87 64.31 65.15 65.45 92.28 96.73 -8.46%
EPS 5.43 -0.72 -10.51 -11.70 -20.82 -1.52 3.53 6.11%
DPS 4.00 4.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.59 0.70 0.79 1.20 0.91 -16.30%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
RPS 10.60 6.43 1.73 1.75 1.76 2.48 2.45 22.36%
EPS 1.13 -0.15 -0.28 -0.31 -0.56 -0.04 0.09 41.71%
DPS 0.82 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0479 0.0159 0.0188 0.0213 0.0323 0.023 11.92%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 -
Price 0.90 0.64 0.75 0.92 0.255 0.70 0.63 -
P/RPS 1.77 2.07 1.17 1.41 0.39 0.76 0.65 14.80%
P/EPS 16.58 -88.44 -7.14 -7.86 -1.22 -45.98 17.87 -1.02%
EY 6.03 -1.13 -14.01 -12.72 -81.65 -2.18 5.60 1.02%
DY 4.44 6.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.78 1.27 1.31 0.32 0.58 0.69 25.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Date 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 -
Price 1.10 0.625 0.85 1.11 0.55 0.58 0.625 -
P/RPS 2.16 2.02 1.32 1.70 0.84 0.63 0.65 17.99%
P/EPS 20.27 -86.36 -8.09 -9.48 -2.64 -38.09 17.73 1.86%
EY 4.93 -1.16 -12.36 -10.54 -37.86 -2.63 5.64 -1.83%
DY 3.64 7.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.72 1.44 1.59 0.70 0.48 0.69 29.08%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment