[HEXTAR] QoQ Cumulative 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- 69.23%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 153,630 464,118 326,069 213,520 114,816 417,608 316,847 -38.30%
PBT 21,555 53,566 35,160 24,899 14,869 56,689 41,893 -35.81%
Tax -5,080 -14,356 -10,014 -6,895 -4,213 -12,205 -8,868 -31.04%
NP 16,475 39,210 25,146 18,004 10,656 44,484 33,025 -37.12%
-
NP to SH 15,646 39,600 25,401 18,196 10,752 44,536 33,025 -39.25%
-
Tax Rate 23.57% 26.80% 28.48% 27.69% 28.33% 21.53% 21.17% -
Total Cost 137,155 424,908 300,923 195,516 104,160 373,124 283,822 -38.44%
-
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 13,104 13,130 - 32,827 25,952 -
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 7.06% 17.85% 12.92% 8.66% 5.24% 21.71% 16.97% -
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 11.78 35.57 24.88 16.26 13.99 50.89 39.07 -55.06%
EPS 1.20 3.02 1.94 1.39 1.31 5.48 4.08 -55.80%
DPS 0.00 2.20 1.00 1.00 0.00 4.00 3.20 -
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 3.93 11.87 8.34 5.46 2.94 10.68 8.10 -38.28%
EPS 0.40 1.01 0.65 0.47 0.27 1.14 0.84 -39.04%
DPS 0.00 0.73 0.34 0.34 0.00 0.84 0.66 -
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 13.49 4.44 5.14 5.69 9.01 1.77 1.75 290.71%
P/EPS 132.49 52.06 66.03 66.75 96.17 16.58 16.82 296.38%
EY 0.75 1.92 1.51 1.50 1.04 6.03 5.94 -74.86%
DY 0.00 1.39 0.78 1.08 0.00 4.44 4.67 -
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 14.43 4.75 5.95 7.69 10.36 2.16 2.09 263.01%
P/EPS 141.66 55.69 76.35 90.20 110.68 20.27 20.01 269.13%
EY 0.71 1.80 1.31 1.11 0.90 4.93 5.00 -72.81%
DY 0.00 1.30 0.68 0.80 0.00 3.64 3.93 -
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