[HEXTAR] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -324.79%
YoY- -173.67%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 68,148 69,039 69,355 97,823 96,378 102,037 101,291 -5.31%
PBT -10,947 -11,528 -21,663 -888 4,781 5,418 5,809 -
Tax -188 -875 -394 -726 -1,268 -1,029 -1,451 -24.54%
NP -11,135 -12,403 -22,057 -1,614 3,513 4,389 4,358 -
-
NP to SH -11,135 -12,403 -22,065 -1,614 3,513 4,389 4,358 -
-
Tax Rate - - - - 26.52% 18.99% 24.98% -
Total Cost 79,283 81,442 91,412 99,437 92,865 97,648 96,933 -2.73%
-
Net Worth 62,524 74,181 83,718 127,208 90,666 73,049 79,315 -3.22%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 62,524 74,181 83,718 127,208 90,666 73,049 79,315 -3.22%
NOSH 106,000 106,000 106,000 106,006 99,633 81,166 80,116 3.93%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -16.34% -17.97% -31.80% -1.65% 3.65% 4.30% 4.30% -
ROE -17.81% -16.72% -26.36% -1.27% 3.87% 6.01% 5.49% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 64.31 65.15 65.45 92.28 96.73 125.71 126.43 -8.89%
EPS -10.51 -11.70 -20.82 -1.52 3.53 5.41 5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.70 0.79 1.20 0.91 0.90 0.99 -6.88%
Adjusted Per Share Value based on latest NOSH - 106,006
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.74 1.77 1.77 2.50 2.46 2.61 2.59 -5.33%
EPS -0.28 -0.32 -0.56 -0.04 0.09 0.11 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.019 0.0214 0.0325 0.0232 0.0187 0.0203 -3.22%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 -
Price 0.75 0.92 0.255 0.70 0.63 0.62 0.44 -
P/RPS 1.17 1.41 0.39 0.76 0.65 0.49 0.35 18.09%
P/EPS -7.14 -7.86 -1.22 -45.98 17.87 11.47 8.09 -
EY -14.01 -12.72 -81.65 -2.18 5.60 8.72 12.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.31 0.32 0.58 0.69 0.69 0.44 15.72%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 25/02/19 20/02/18 28/02/17 29/02/16 29/11/13 29/11/12 29/11/11 -
Price 0.85 1.11 0.55 0.58 0.625 0.60 0.49 -
P/RPS 1.32 1.70 0.84 0.63 0.65 0.48 0.39 18.29%
P/EPS -8.09 -9.48 -2.64 -38.09 17.73 11.10 9.01 -
EY -12.36 -10.54 -37.86 -2.63 5.64 9.01 11.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.59 0.70 0.48 0.69 0.67 0.49 16.01%

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