[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 8.75%
YoY- 191.57%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 459,264 417,608 422,462 410,568 418,264 337,278 339,350 22.32%
PBT 59,476 56,689 55,857 54,496 50,236 11,182 672 1880.60%
Tax -16,852 -12,205 -11,824 -13,384 -12,432 -8,759 -7,800 67.04%
NP 42,624 44,484 44,033 41,112 37,804 2,423 -7,128 -
-
NP to SH 43,008 44,536 44,033 41,112 37,804 2,423 -7,128 -
-
Tax Rate 28.33% 21.53% 21.17% 24.56% 24.75% 78.33% 1,160.71% -
Total Cost 416,640 373,124 378,429 369,456 380,460 334,855 346,478 13.06%
-
Net Worth 205,169 205,169 194,647 185,463 186,087 188,749 205,163 0.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 32,827 34,603 35,479 32,362 35,944 39,172 -
Div Payout % - 73.71% 78.59% 86.30% 85.61% 1,483.47% 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 205,169 205,169 194,647 185,463 186,087 188,749 205,163 0.00%
NOSH 820,679 820,679 820,679 820,679 820,679 820,679 820,679 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.28% 10.65% 10.42% 10.01% 9.04% 0.72% -2.10% -
ROE 20.96% 21.71% 22.62% 22.17% 20.32% 1.28% -3.47% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 55.96 50.89 52.09 50.92 51.70 41.10 41.35 22.32%
EPS 5.24 5.48 5.44 5.08 4.68 0.30 -0.87 -
DPS 0.00 4.00 4.27 4.40 4.00 4.38 4.77 -
NAPS 0.25 0.25 0.24 0.23 0.23 0.23 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.75 10.68 10.80 10.50 10.70 8.63 8.68 22.34%
EPS 1.10 1.14 1.13 1.05 0.97 0.06 -0.18 -
DPS 0.00 0.84 0.89 0.91 0.83 0.92 1.00 -
NAPS 0.0525 0.0525 0.0498 0.0474 0.0476 0.0483 0.0525 0.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.26 0.90 0.685 0.56 0.505 0.64 0.73 -
P/RPS 2.25 1.77 1.32 1.10 0.98 1.56 1.77 17.33%
P/EPS 24.04 16.58 12.62 10.98 10.81 216.76 -84.05 -
EY 4.16 6.03 7.93 9.10 9.25 0.46 -1.19 -
DY 0.00 4.44 6.23 7.86 7.92 6.84 6.54 -
P/NAPS 5.04 3.60 2.85 2.43 2.20 2.78 2.92 43.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 22/02/21 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 -
Price 1.45 1.10 0.815 0.73 0.715 0.625 0.655 -
P/RPS 2.59 2.16 1.56 1.43 1.38 1.52 1.58 38.98%
P/EPS 27.67 20.27 15.01 14.32 15.30 211.68 -75.41 -
EY 3.61 4.93 6.66 6.98 6.53 0.47 -1.33 -
DY 0.00 3.64 5.24 6.03 5.59 7.01 7.29 -
P/NAPS 5.80 4.40 3.40 3.17 3.11 2.72 2.62 69.77%

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