[HEXTAR] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.97%
YoY- -551.26%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 385,228 107,867 70,617 65,617 78,958 51,210 95,352 25.01%
PBT 49,226 -27,331 -11,024 -25,726 -4,271 1,433 4,276 47.79%
Tax -12,160 -1,200 -1,077 -603 227 -553 -1,276 43.39%
NP 37,066 -28,531 -12,101 -26,329 -4,044 880 3,000 49.47%
-
NP to SH 37,066 -28,531 -12,101 -26,337 -4,044 880 3,000 49.47%
-
Tax Rate 24.70% - - - - 38.59% 29.84% -
Total Cost 348,162 136,398 82,718 91,946 83,002 50,330 92,352 23.63%
-
Net Worth 185,463 196,956 68,882 78,420 105,075 0 91,957 11.86%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div 53,711 - - - - - - -
Div Payout % 144.91% - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 185,463 196,956 68,882 78,420 105,075 0 91,957 11.86%
NOSH 820,679 820,679 106,000 105,973 106,136 106,481 101,052 39.77%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin 9.62% -26.45% -17.14% -40.13% -5.12% 1.72% 3.15% -
ROE 19.99% -14.49% -17.57% -33.58% -3.85% 0.00% 3.26% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 47.77 13.14 66.64 61.92 74.39 48.09 94.36 -10.31%
EPS 4.60 -3.48 -11.42 -24.85 -3.81 0.83 2.97 7.24%
DPS 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.65 0.74 0.99 0.00 0.91 -19.73%
Adjusted Per Share Value based on latest NOSH - 106,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 9.85 2.76 1.81 1.68 2.02 1.31 2.44 24.99%
EPS 0.95 -0.73 -0.31 -0.67 -0.10 0.02 0.08 48.52%
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0504 0.0176 0.0201 0.0269 0.00 0.0235 11.87%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.56 0.78 0.92 0.925 0.41 0.55 0.855 -
P/RPS 1.17 5.93 1.38 1.49 0.55 1.14 0.91 4.09%
P/EPS 12.18 -22.44 -8.06 -3.72 -10.76 66.55 28.80 -12.85%
EY 8.21 -4.46 -12.41 -26.87 -9.29 1.50 3.47 14.76%
DY 11.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.25 1.42 1.25 0.41 0.00 0.94 16.39%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 24/08/20 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 -
Price 0.73 0.70 0.88 0.735 0.455 0.38 0.835 -
P/RPS 1.53 5.33 1.32 1.19 0.61 0.79 0.88 9.24%
P/EPS 15.88 -20.13 -7.71 -2.96 -11.94 45.98 28.13 -8.73%
EY 6.30 -4.97 -12.98 -33.81 -8.37 2.17 3.56 9.55%
DY 9.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.92 1.35 0.99 0.46 0.00 0.92 21.87%

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