[HEXTAR] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.94%
YoY- -677.64%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 422,462 339,350 69,913 67,578 75,865 140,856 94,539 28.31%
PBT 55,857 672 -5,461 -8,064 -1,326 4,418 3,081 62.00%
Tax -11,824 -7,800 -965 -189 265 -1,664 -962 51.85%
NP 44,033 -7,128 -6,426 -8,253 -1,061 2,754 2,119 65.73%
-
NP to SH 44,033 -7,128 -6,426 -8,253 -1,061 2,754 2,119 65.73%
-
Tax Rate 21.17% 1,160.71% - - - 37.66% 31.22% -
Total Cost 378,429 346,478 76,339 75,831 76,926 138,101 92,420 26.45%
-
Net Worth 194,647 205,163 68,882 77,360 104,913 97,472 90,383 13.62%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 34,603 39,172 - - - - - -
Div Payout % 78.59% 0.00% - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 194,647 205,163 68,882 77,360 104,913 97,472 90,383 13.62%
NOSH 820,679 820,679 106,000 106,000 106,000 105,948 100,426 41.87%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.42% -2.10% -9.19% -12.21% -1.40% 1.96% 2.24% -
ROE 22.62% -3.47% -9.33% -10.67% -1.01% 2.83% 2.34% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 52.09 41.35 65.97 63.77 71.59 132.95 94.14 -9.38%
EPS 5.44 -0.87 -6.07 -7.79 -1.00 2.60 2.11 17.08%
DPS 4.27 4.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.65 0.73 0.99 0.92 0.90 -19.75%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.80 8.68 1.79 1.73 1.94 3.60 2.42 28.28%
EPS 1.13 -0.18 -0.16 -0.21 -0.03 0.07 0.05 68.06%
DPS 0.89 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0525 0.0176 0.0198 0.0268 0.0249 0.0231 13.64%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.685 0.73 0.79 0.845 0.39 0.515 0.795 -
P/RPS 1.32 1.77 1.20 1.33 0.54 0.39 0.84 7.81%
P/EPS 12.62 -84.05 -13.03 -10.85 -38.94 19.81 37.68 -16.65%
EY 7.93 -1.19 -7.68 -9.22 -2.57 5.05 2.65 20.02%
DY 6.23 6.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.92 1.22 1.16 0.39 0.56 0.88 21.61%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 30/11/15 01/12/14 -
Price 0.815 0.655 0.75 0.855 0.305 0.555 0.75 -
P/RPS 1.56 1.58 1.14 1.34 0.43 0.42 0.80 11.76%
P/EPS 15.01 -75.41 -12.37 -10.98 -30.45 21.35 35.55 -13.37%
EY 6.66 -1.33 -8.09 -9.11 -3.28 4.68 2.81 15.45%
DY 5.24 7.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.62 1.15 1.17 0.31 0.60 0.83 26.46%

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