[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 12.47%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 76,054 44,196 42,347 43,334 42,298 33,944 108,169 -20.91%
PBT 2,010 2,188 4,276 4,977 4,620 3,160 49,179 -88.11%
Tax -980 -1,292 -722 -1,190 -1,444 -1,292 -2,939 -51.88%
NP 1,030 896 3,554 3,786 3,176 1,868 46,240 -92.06%
-
NP to SH 1,030 896 3,839 4,118 3,662 2,072 46,312 -92.07%
-
Tax Rate 48.76% 59.05% 16.88% 23.91% 31.26% 40.89% 5.98% -
Total Cost 75,024 43,300 38,793 39,548 39,122 32,076 61,929 13.62%
-
Net Worth 159,129 157,845 162,685 161,336 160,047 157,752 178,687 -7.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 20,335 27,101 40,647 80,769 - -
Div Payout % - - 529.71% 658.01% 1,109.97% 3,898.13% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 159,129 157,845 162,685 161,336 160,047 157,752 178,687 -7.43%
NOSH 128,649 128,649 128,649 127,356 127,356 127,356 126,998 0.86%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.35% 2.03% 8.39% 8.74% 7.51% 5.50% 42.75% -
ROE 0.65% 0.57% 2.36% 2.55% 2.29% 1.31% 25.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.26 34.44 33.32 34.11 33.30 26.90 85.35 -21.57%
EPS 0.80 0.80 3.00 3.20 2.80 1.60 36.70 -92.17%
DPS 0.00 0.00 16.00 21.33 32.00 64.00 0.00 -
NAPS 1.24 1.23 1.28 1.27 1.26 1.25 1.41 -8.20%
Adjusted Per Share Value based on latest NOSH - 127,356
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.19 2.44 2.33 2.39 2.33 1.87 5.96 -20.91%
EPS 0.06 0.05 0.21 0.23 0.20 0.11 2.55 -91.77%
DPS 0.00 0.00 1.12 1.49 2.24 4.45 0.00 -
NAPS 0.0877 0.087 0.0897 0.0889 0.0882 0.0869 0.0985 -7.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.73 1.27 1.19 0.70 0.67 0.605 0.51 -
P/RPS 2.92 3.69 3.57 2.05 2.01 2.25 0.60 186.90%
P/EPS 215.54 181.90 39.40 21.59 23.24 36.85 1.40 2763.75%
EY 0.46 0.55 2.54 4.63 4.30 2.71 71.66 -96.53%
DY 0.00 0.00 13.45 30.48 47.76 105.79 0.00 -
P/NAPS 1.40 1.03 0.93 0.55 0.53 0.48 0.36 147.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 23/09/21 15/06/21 25/02/21 27/11/20 25/08/20 30/06/20 -
Price 2.20 1.49 1.44 1.61 0.695 0.62 0.61 -
P/RPS 3.71 4.33 4.32 4.72 2.09 2.31 0.71 200.82%
P/EPS 274.10 213.41 47.67 49.66 24.11 37.76 1.67 2888.46%
EY 0.36 0.47 2.10 2.01 4.15 2.65 59.91 -96.68%
DY 0.00 0.00 11.11 13.25 46.04 103.23 0.00 -
P/NAPS 1.77 1.21 1.13 1.27 0.55 0.50 0.43 156.62%

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