[HEXTAR] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 33.95%
YoY- -491.23%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Revenue 418,264 70,312 61,924 55,132 66,288 112,092 118,532 28.64%
PBT 50,236 -268 -6,384 -14,264 -2,260 3,588 4,154 64.54%
Tax -12,432 -824 -876 -304 -204 -1,508 -1,570 51.19%
NP 37,804 -1,092 -7,260 -14,568 -2,464 2,080 2,584 70.92%
-
NP to SH 37,804 -1,092 -7,260 -14,568 -2,464 2,080 2,584 70.92%
-
Tax Rate 24.75% - - - - 42.03% 37.79% -
Total Cost 380,460 71,404 69,184 69,700 68,752 110,012 115,948 26.79%
-
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 96,370 14.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Div 32,362 - - - - - - -
Div Payout % 85.61% - - - - - - -
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 96,370 14.04%
NOSH 820,679 106,000 106,000 106,000 106,206 106,122 105,901 50.54%
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 9.04% -1.55% -11.72% -26.42% -3.72% 1.86% 2.18% -
ROE 20.32% -1.78% -10.07% -18.09% -1.98% 2.18% 2.68% -
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 51.70 66.35 58.43 52.02 62.41 105.63 111.93 -14.29%
EPS 4.68 -1.04 -6.84 -13.76 -2.32 1.96 2.44 13.89%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.58 0.68 0.76 1.17 0.90 0.91 -24.02%
Adjusted Per Share Value based on latest NOSH - 106,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
RPS 10.70 1.80 1.58 1.41 1.70 2.87 3.03 28.66%
EPS 0.97 -0.03 -0.19 -0.37 -0.06 0.05 0.07 69.07%
DPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.0157 0.0184 0.0206 0.0318 0.0244 0.0246 14.09%
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 0.505 0.85 0.95 0.855 0.485 0.74 0.65 -
P/RPS 0.98 1.28 1.63 1.64 0.78 0.70 0.58 11.04%
P/EPS 10.81 -82.49 -13.87 -6.22 -20.91 37.76 26.64 -16.48%
EY 9.25 -1.21 -7.21 -16.08 -4.78 2.65 3.75 19.76%
DY 7.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.47 1.40 1.13 0.41 0.82 0.71 25.35%
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 0.715 0.76 0.94 1.07 0.485 0.69 0.565 -
P/RPS 1.38 1.15 1.61 2.06 0.78 0.65 0.50 22.48%
P/EPS 15.30 -73.75 -13.72 -7.78 -20.91 35.20 23.16 -7.94%
EY 6.53 -1.36 -7.29 -12.85 -4.78 2.84 4.32 8.60%
DY 5.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.31 1.38 1.41 0.41 0.77 0.62 38.01%

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