[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -15.38%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 614,520 464,118 434,758 427,040 459,264 417,608 422,462 28.40%
PBT 86,220 53,566 46,880 49,798 59,476 56,689 55,857 33.59%
Tax -20,320 -14,356 -13,352 -13,790 -16,852 -12,205 -11,824 43.52%
NP 65,900 39,210 33,528 36,008 42,624 44,484 44,033 30.87%
-
NP to SH 62,584 39,600 33,868 36,392 43,008 44,536 44,033 26.43%
-
Tax Rate 23.57% 26.80% 28.48% 27.69% 28.33% 21.53% 21.17% -
Total Cost 548,620 424,908 401,230 391,032 416,640 373,124 378,429 28.12%
-
Net Worth 221,640 221,832 196,562 210,093 205,169 205,169 194,647 9.05%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 28,707 17,472 26,261 - 32,827 34,603 -
Div Payout % - 72.49% 51.59% 72.16% - 73.71% 78.59% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 221,640 221,832 196,562 210,093 205,169 205,169 194,647 9.05%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 820,679 820,679 820,679 36.83%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.72% 8.45% 7.71% 8.43% 9.28% 10.65% 10.42% -
ROE 28.24% 17.85% 17.23% 17.32% 20.96% 21.71% 22.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.13 35.57 33.18 32.52 55.96 50.89 52.09 -6.45%
EPS 4.80 3.02 2.59 2.78 5.24 5.48 5.44 -8.01%
DPS 0.00 2.20 1.33 2.00 0.00 4.00 4.27 -
NAPS 0.17 0.17 0.15 0.16 0.25 0.25 0.24 -20.55%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.72 11.87 11.12 10.92 11.75 10.68 10.80 28.46%
EPS 1.60 1.01 0.87 0.93 1.10 1.14 1.13 26.12%
DPS 0.00 0.73 0.45 0.67 0.00 0.84 0.89 -
NAPS 0.0567 0.0567 0.0503 0.0537 0.0525 0.0525 0.0498 9.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.59 1.58 1.28 0.925 1.26 0.90 0.685 -
P/RPS 3.37 4.44 3.86 2.84 2.25 1.77 1.32 86.90%
P/EPS 33.12 52.06 49.53 33.38 24.04 16.58 12.62 90.37%
EY 3.02 1.92 2.02 3.00 4.16 6.03 7.93 -47.49%
DY 0.00 1.39 1.04 2.16 0.00 4.44 6.23 -
P/NAPS 9.35 9.29 8.53 5.78 5.04 3.60 2.85 120.94%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 22/02/21 23/11/20 -
Price 1.70 1.69 1.48 1.25 1.45 1.10 0.815 -
P/RPS 3.61 4.75 4.46 3.84 2.59 2.16 1.56 75.04%
P/EPS 35.41 55.69 57.26 45.10 27.67 20.27 15.01 77.30%
EY 2.82 1.80 1.75 2.22 3.61 4.93 6.66 -43.64%
DY 0.00 1.30 0.90 1.60 0.00 3.64 5.24 -
P/NAPS 10.00 9.94 9.87 7.81 5.80 4.40 3.40 105.41%

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