[HEXTAR] YoY Quarter 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
QoQ- -644.07%
YoY- 70.78%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Revenue 100,761 82,765 15,713 18,355 12,456 20,203 25,038 21.14%
PBT 14,796 10,678 -6,851 -5,480 -20,668 -3,303 1,590 35.98%
Tax -3,337 -2,909 536 -733 -593 144 -484 30.47%
NP 11,459 7,769 -6,315 -6,213 -21,261 -3,159 1,106 38.00%
-
NP to SH 11,511 7,769 -6,315 -6,213 -21,261 -3,159 1,106 38.09%
-
Tax Rate 22.55% 27.24% - - - - 30.44% -
Total Cost 89,302 74,996 22,028 24,568 33,717 23,362 23,932 19.89%
-
Net Worth 205,169 188,749 62,524 74,181 83,718 127,208 90,666 11.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Div 6,565 6,565 - - - - - -
Div Payout % 57.04% 84.51% - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Net Worth 205,169 188,749 62,524 74,181 83,718 127,208 90,666 11.90%
NOSH 820,679 820,679 106,000 106,000 106,000 106,006 99,633 33.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
NP Margin 11.37% 9.39% -40.19% -33.85% -170.69% -15.64% 4.42% -
ROE 5.61% 4.12% -10.10% -8.38% -25.40% -2.48% 1.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
RPS 12.28 10.09 14.83 17.32 11.75 19.06 25.13 -9.39%
EPS 1.40 0.95 -5.96 -5.86 -20.06 -2.98 1.11 3.24%
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.59 0.70 0.79 1.20 0.91 -16.30%
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 30/09/13 CAGR
RPS 2.58 2.12 0.40 0.47 0.32 0.52 0.64 21.17%
EPS 0.29 0.20 -0.16 -0.16 -0.54 -0.08 0.03 36.69%
DPS 0.17 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0483 0.016 0.019 0.0214 0.0325 0.0232 11.91%
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 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 -
Price 0.90 0.64 0.75 0.92 0.255 0.70 0.63 -
P/RPS 7.33 6.35 5.06 5.31 2.17 0.00 2.51 15.91%
P/EPS 64.17 67.60 -12.59 -15.69 -1.27 0.00 56.75 1.70%
EY 1.56 1.48 -7.95 -6.37 -78.68 0.00 1.76 -1.64%
DY 0.89 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.78 1.27 1.31 0.32 0.70 0.69 25.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Date 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 -
Price 1.10 0.625 0.85 1.11 0.55 0.58 0.625 -
P/RPS 8.96 6.20 5.73 6.41 4.68 0.00 2.49 19.29%
P/EPS 78.42 66.02 -14.26 -18.93 -2.74 0.00 56.30 4.67%
EY 1.28 1.51 -7.01 -5.28 -36.48 0.00 1.78 -4.44%
DY 0.73 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.72 1.44 1.59 0.70 0.58 0.69 29.08%

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