[HEXTAR] YoY TTM 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- -13.71%
YoY- -735.81%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Revenue 340,361 70,245 70,737 65,861 83,856 99,757 76,776 34.64%
PBT 13,281 -9,418 -9,558 -24,664 -2,632 3,227 2,704 37.43%
Tax -9,496 -175 -1,018 -419 -370 -1,036 -897 60.22%
NP 3,785 -9,593 -10,576 -25,083 -3,002 2,191 1,807 15.91%
-
NP to SH 3,785 -9,593 -10,576 -25,091 -3,002 2,191 1,807 15.91%
-
Tax Rate 71.50% - - - - 32.10% 33.17% -
Total Cost 336,576 79,838 81,313 90,944 86,858 97,566 74,969 34.98%
-
Net Worth 186,087 61,464 72,061 80,539 124,262 95,510 0 -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 CAGR
Div 44,035 - - - - - - -
Div Payout % 1,163.42% - - - - - - -
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 0 -
NOSH 820,679 106,000 106,000 105,973 106,206 106,122 105,753 50.58%
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 1.11% -13.66% -14.95% -38.08% -3.58% 2.20% 2.35% -
ROE 2.03% -15.61% -14.68% -31.15% -2.42% 2.29% 0.00% -
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 42.07 66.29 66.75 62.15 78.96 94.00 72.60 -10.32%
EPS 0.47 -9.05 -9.98 -23.68 -2.83 2.06 1.71 -22.74%
DPS 5.38 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 0.00 -
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 8.70 1.80 1.81 1.68 2.14 2.55 1.96 34.68%
EPS 0.10 -0.25 -0.27 -0.64 -0.08 0.06 0.05 14.85%
DPS 1.13 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 0.00 -
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 1.20 1.28 1.42 1.38 0.61 0.79 0.90 5.91%
P/EPS 107.95 -9.39 -9.52 -3.61 -17.16 35.84 38.04 23.16%
EY 0.93 -10.65 -10.51 -27.69 -5.83 2.79 2.63 -18.75%
DY 10.65 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 0.00 -
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 1.70 1.15 1.41 1.72 0.61 0.73 0.78 16.84%
P/EPS 152.84 -8.40 -9.42 -4.52 -17.16 33.42 33.07 35.77%
EY 0.65 -11.91 -10.62 -22.13 -5.83 2.99 3.02 -26.42%
DY 7.52 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 0.00 -

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