[HEXTAR] YoY Annual (Unaudited) 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
YoY- 43.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Revenue 417,608 337,278 68,148 69,039 69,355 125,845 94,539 26.79%
PBT 56,689 11,182 -10,947 -11,528 -21,664 11 3,081 59.26%
Tax -12,205 -8,759 -188 -875 -393 -1,104 -962 50.08%
NP 44,484 2,423 -11,135 -12,403 -22,057 -1,093 2,119 62.65%
-
NP to SH 44,536 2,423 -11,135 -12,403 -22,057 -1,093 2,119 62.68%
-
Tax Rate 21.53% 78.33% - - - 10,036.36% 31.22% -
Total Cost 373,124 334,855 79,283 81,442 91,412 126,938 92,420 24.98%
-
Net Worth 205,169 188,749 62,524 74,181 83,718 127,339 90,383 13.99%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Div 32,827 35,944 - - - - - -
Div Payout % 73.71% 1,483.47% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Net Worth 205,169 188,749 62,524 74,181 83,718 127,339 90,383 13.99%
NOSH 820,679 820,679 106,000 106,000 106,000 106,006 100,426 39.89%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
NP Margin 10.65% 0.72% -16.34% -17.97% -31.80% -0.87% 2.24% -
ROE 21.71% 1.28% -17.81% -16.72% -26.35% -0.86% 2.34% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
RPS 50.89 41.10 64.31 65.15 65.45 118.59 94.14 -9.36%
EPS 5.48 0.30 -10.51 -11.70 -20.81 -1.03 2.11 16.47%
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 0.90 -18.51%
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 30/09/14 CAGR
RPS 10.68 8.63 1.74 1.77 1.77 3.22 2.42 26.77%
EPS 1.14 0.06 -0.28 -0.32 -0.56 -0.03 0.05 64.81%
DPS 0.84 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0483 0.016 0.019 0.0214 0.0326 0.0231 14.01%
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 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 -
Price 0.90 0.64 0.75 0.92 0.255 0.70 0.795 -
P/RPS 1.77 1.56 1.17 1.41 0.39 0.00 0.84 12.64%
P/EPS 16.58 216.76 -7.14 -7.86 -1.23 0.00 37.68 -12.29%
EY 6.03 0.46 -14.01 -12.72 -81.62 0.00 2.65 14.04%
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 0.70 0.88 25.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Date 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 01/12/14 -
Price 1.10 0.625 0.85 1.11 0.55 0.58 0.75 -
P/RPS 2.16 1.52 1.32 1.70 0.84 0.00 0.80 17.20%
P/EPS 20.27 211.68 -8.09 -9.48 -2.64 0.00 35.55 -8.58%
EY 4.93 0.47 -12.36 -10.54 -37.84 0.00 2.81 9.39%
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 0.58 0.83 30.54%

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