[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 20.85%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 42,298 33,944 108,169 121,880 119,088 112,812 124,099 -51.11%
PBT 4,620 3,160 49,179 13,418 10,994 9,524 13,747 -51.56%
Tax -1,444 -1,292 -2,939 -4,014 -3,220 -3,036 -3,076 -39.51%
NP 3,176 1,868 46,240 9,404 7,774 6,488 10,671 -55.32%
-
NP to SH 3,662 2,072 46,312 9,433 7,806 6,524 10,687 -50.93%
-
Tax Rate 31.26% 40.89% 5.98% 29.92% 29.29% 31.88% 22.38% -
Total Cost 39,122 32,076 61,929 112,476 111,314 106,324 113,428 -50.72%
-
Net Worth 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 40,647 80,769 - - 405 - - -
Div Payout % 1,109.97% 3,898.13% - - 5.19% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
NOSH 127,356 127,356 126,998 126,998 126,998 125,410 125,410 1.02%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.51% 5.50% 42.75% 7.72% 6.53% 5.75% 8.60% -
ROE 2.29% 1.31% 25.92% 6.76% 5.71% 4.27% 7.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.30 26.90 85.35 96.05 94.01 90.18 100.38 -51.98%
EPS 2.80 1.60 36.70 7.47 6.20 5.20 8.60 -52.57%
DPS 32.00 64.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 1.26 1.25 1.41 1.10 1.08 1.22 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 126,998
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.05 1.65 5.26 5.92 5.79 5.48 6.03 -51.19%
EPS 0.18 0.10 2.25 0.46 0.38 0.32 0.52 -50.60%
DPS 1.97 3.92 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0778 0.0766 0.0868 0.0678 0.0665 0.0741 0.0733 4.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.67 0.605 0.51 0.66 0.705 0.81 0.88 -
P/RPS 2.01 2.25 0.60 0.69 0.75 0.90 0.88 73.17%
P/EPS 23.24 36.85 1.40 8.88 11.44 15.53 10.18 73.11%
EY 4.30 2.71 71.66 11.26 8.74 6.44 9.82 -42.24%
DY 47.76 105.79 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 0.53 0.48 0.36 0.60 0.65 0.66 0.72 -18.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 25/08/20 30/06/20 26/02/20 25/11/19 28/08/19 29/05/19 -
Price 0.695 0.62 0.61 0.68 0.71 0.735 0.82 -
P/RPS 2.09 2.31 0.71 0.71 0.76 0.82 0.82 86.27%
P/EPS 24.11 37.76 1.67 9.15 11.52 14.09 9.49 85.87%
EY 4.15 2.65 59.91 10.93 8.68 7.10 10.54 -46.18%
DY 46.04 103.23 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 0.55 0.50 0.43 0.62 0.66 0.60 0.67 -12.29%

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