[HEXTAR] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1978.24%
YoY- -1918.02%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Revenue 337,278 68,148 69,039 69,355 125,845 96,378 102,037 17.91%
PBT 11,182 -10,947 -11,528 -21,664 11 4,781 5,425 10.48%
Tax -8,759 -188 -875 -393 -1,104 -1,268 -1,029 34.33%
NP 2,423 -11,135 -12,403 -22,057 -1,093 3,513 4,396 -7.88%
-
NP to SH 2,423 -11,135 -12,403 -22,057 -1,093 3,513 4,396 -7.88%
-
Tax Rate 78.33% - - - 10,036.36% 26.52% 18.97% -
Total Cost 334,855 79,283 81,442 91,412 126,938 92,865 97,641 18.51%
-
Net Worth 188,749 62,524 74,181 83,718 127,339 91,078 72,197 14.16%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Div 35,944 - - - - - - -
Div Payout % 1,483.47% - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Net Worth 188,749 62,524 74,181 83,718 127,339 91,078 72,197 14.16%
NOSH 820,679 106,000 106,000 106,000 106,006 100,085 80,218 37.78%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
NP Margin 0.72% -16.34% -17.97% -31.80% -0.87% 3.65% 4.31% -
ROE 1.28% -17.81% -16.72% -26.35% -0.86% 3.86% 6.09% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 41.10 64.31 65.15 65.45 118.59 96.30 127.20 -14.42%
EPS 0.30 -10.51 -11.70 -20.81 -1.03 3.51 5.48 -32.99%
DPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.59 0.70 0.79 1.20 0.91 0.90 -17.14%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 8.63 1.74 1.77 1.77 3.22 2.46 2.61 17.92%
EPS 0.06 -0.28 -0.32 -0.56 -0.03 0.09 0.11 -8.01%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.016 0.019 0.0214 0.0326 0.0233 0.0185 14.14%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 -
Price 0.64 0.75 0.92 0.255 0.70 0.63 0.62 -
P/RPS 1.56 1.17 1.41 0.39 0.00 0.65 0.49 17.30%
P/EPS 216.76 -7.14 -7.86 -1.23 0.00 17.95 11.31 50.23%
EY 0.46 -14.01 -12.72 -81.62 0.00 5.57 8.84 -33.46%
DY 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.27 1.31 0.32 0.70 0.69 0.69 21.17%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 -
Price 0.625 0.85 1.11 0.55 0.58 0.625 0.60 -
P/RPS 1.52 1.32 1.70 0.84 0.00 0.65 0.47 17.56%
P/EPS 211.68 -8.09 -9.48 -2.64 0.00 17.81 10.95 50.41%
EY 0.47 -12.36 -10.54 -37.84 0.00 5.62 9.13 -33.56%
DY 7.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.44 1.59 0.70 0.58 0.69 0.67 21.30%

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