[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 59.16%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,544 28,203 124,099 95,206 61,683 30,492 123,204 -38.38%
PBT 5,497 2,381 13,747 11,742 7,676 3,446 11,397 -38.47%
Tax -1,610 -759 -3,076 -2,329 -1,754 -742 -1,863 -9.26%
NP 3,887 1,622 10,671 9,413 5,922 2,704 9,534 -44.98%
-
NP to SH 3,903 1,631 10,687 9,430 5,925 2,699 9,415 -44.37%
-
Tax Rate 29.29% 31.88% 22.38% 19.83% 22.85% 21.53% 16.35% -
Total Cost 55,657 26,581 113,428 85,793 55,761 27,788 113,670 -37.85%
-
Net Worth 136,807 152,611 150,831 149,546 144,427 140,723 138,255 -0.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 202 - - - - - - -
Div Payout % 5.19% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 136,807 152,611 150,831 149,546 144,427 140,723 138,255 -0.69%
NOSH 126,998 125,410 125,410 124,225 123,761 123,761 123,761 1.73%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.53% 5.75% 8.60% 9.89% 9.60% 8.87% 7.74% -
ROE 2.85% 1.07% 7.09% 6.31% 4.10% 1.92% 6.81% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 47.01 22.55 100.38 77.03 49.97 24.70 99.81 -39.43%
EPS 3.10 1.30 8.60 7.60 4.80 2.20 7.60 -44.96%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.22 1.22 1.21 1.17 1.14 1.12 -2.39%
Adjusted Per Share Value based on latest NOSH - 124,225
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.28 1.55 6.84 5.25 3.40 1.68 6.79 -38.40%
EPS 0.22 0.09 0.59 0.52 0.33 0.15 0.52 -43.61%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0841 0.0831 0.0824 0.0796 0.0776 0.0762 -0.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.705 0.81 0.88 0.685 0.58 0.56 0.66 -
P/RPS 1.50 3.59 0.88 0.89 1.16 2.27 0.66 72.77%
P/EPS 22.88 62.12 10.18 8.98 12.08 25.61 8.65 91.14%
EY 4.37 1.61 9.82 11.14 8.28 3.90 11.56 -47.68%
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.72 0.57 0.50 0.49 0.59 6.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 28/08/19 29/05/19 25/02/19 26/11/18 27/08/18 28/05/18 -
Price 0.71 0.735 0.82 0.79 0.63 0.60 0.68 -
P/RPS 1.51 3.26 0.82 1.03 1.26 2.43 0.68 70.12%
P/EPS 23.04 56.37 9.49 10.35 13.13 27.44 8.92 88.14%
EY 4.34 1.77 10.54 9.66 7.62 3.64 11.22 -46.88%
DY 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.67 0.65 0.54 0.53 0.61 5.38%

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