[HEXTAR] YoY 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- 51.26%
YoY- -399.28%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
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 111,563 97,179 18,725 18,552 21,029 22,885 23,187 29.89%
PBT 14,645 11,300 843 -605 385 412 536 73.46%
Tax -2,176 -2,559 -610 -230 -98 -214 -176 52.00%
NP 12,469 8,741 233 -835 287 198 360 80.44%
-
NP to SH 12,469 8,741 233 -835 279 198 360 80.44%
-
Tax Rate 14.86% 22.65% 72.36% - 25.45% 51.94% 32.84% -
Total Cost 99,094 88,438 18,492 19,387 20,742 22,687 22,827 27.69%
-
Net Worth 194,647 205,163 68,882 77,360 104,913 95,873 89,999 13.70%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 8,110 29,379 - - - - - -
Div Payout % 65.04% 336.11% - - - - - -
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 95,873 89,999 13.70%
NOSH 820,679 820,679 106,000 106,000 106,000 104,210 99,999 41.97%
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 11.18% 8.99% 1.24% -4.50% 1.36% 0.87% 1.55% -
ROE 6.41% 4.26% 0.34% -1.08% 0.27% 0.21% 0.40% -
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 13.76 11.84 17.67 17.51 19.84 21.96 23.19 -8.32%
EPS 1.54 1.07 0.22 -0.79 0.27 0.19 0.36 27.38%
DPS 1.00 3.58 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 2.85 2.49 0.48 0.47 0.54 0.59 0.59 29.98%
EPS 0.32 0.22 0.01 -0.02 0.01 0.01 0.01 78.08%
DPS 0.21 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0525 0.0176 0.0198 0.0268 0.0245 0.023 13.72%
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 4.98 6.16 4.47 4.83 1.97 2.35 3.43 6.40%
P/EPS 44.55 68.54 359.31 -107.24 148.13 271.05 220.83 -23.39%
EY 2.24 1.46 0.28 -0.93 0.68 0.37 0.45 30.63%
DY 1.46 4.90 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 5.92 5.53 4.24 4.88 1.54 2.53 3.23 10.61%
P/EPS 53.01 61.49 341.11 -108.51 115.85 292.11 208.33 -20.37%
EY 1.89 1.63 0.29 -0.92 0.86 0.34 0.48 25.63%
DY 1.23 5.47 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