[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 34.86%
YoY- 1738.05%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 326,069 213,520 114,816 417,608 316,847 205,284 104,566 113.29%
PBT 35,160 24,899 14,869 56,689 41,893 27,248 12,559 98.51%
Tax -10,014 -6,895 -4,213 -12,205 -8,868 -6,692 -3,108 117.99%
NP 25,146 18,004 10,656 44,484 33,025 20,556 9,451 91.89%
-
NP to SH 25,401 18,196 10,752 44,536 33,025 20,556 9,451 93.19%
-
Tax Rate 28.48% 27.69% 28.33% 21.53% 21.17% 24.56% 24.75% -
Total Cost 300,923 195,516 104,160 373,124 283,822 184,728 95,115 115.36%
-
Net Worth 196,562 210,093 205,169 205,169 194,647 185,463 186,087 3.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 13,104 13,130 - 32,827 25,952 17,739 8,090 37.88%
Div Payout % 51.59% 72.16% - 73.71% 78.59% 86.30% 85.61% -
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 196,562 210,093 205,169 205,169 194,647 185,463 186,087 3.71%
NOSH 1,313,087 1,313,087 820,679 820,679 820,679 820,679 820,679 36.75%
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 7.71% 8.43% 9.28% 10.65% 10.42% 10.01% 9.04% -
ROE 12.92% 8.66% 5.24% 21.71% 16.97% 11.08% 5.08% -
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 24.88 16.26 13.99 50.89 39.07 25.46 12.92 54.72%
EPS 1.94 1.39 1.31 5.48 4.08 2.54 1.17 40.04%
DPS 1.00 1.00 0.00 4.00 3.20 2.20 1.00 0.00%
NAPS 0.15 0.16 0.25 0.25 0.24 0.23 0.23 -24.77%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.34 5.46 2.94 10.68 8.10 5.25 2.67 113.53%
EPS 0.65 0.47 0.27 1.14 0.84 0.53 0.24 94.18%
DPS 0.34 0.34 0.00 0.84 0.66 0.45 0.21 37.84%
NAPS 0.0503 0.0537 0.0525 0.0525 0.0498 0.0474 0.0476 3.74%
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 1.28 0.925 1.26 0.90 0.685 0.56 0.505 -
P/RPS 5.14 5.69 9.01 1.77 1.75 2.20 3.91 19.98%
P/EPS 66.03 66.75 96.17 16.58 16.82 21.97 43.23 32.59%
EY 1.51 1.50 1.04 6.03 5.94 4.55 2.31 -24.66%
DY 0.78 1.08 0.00 4.44 4.67 3.93 1.98 -46.23%
P/NAPS 8.53 5.78 5.04 3.60 2.85 2.43 2.20 146.59%
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 22/11/21 23/08/21 31/05/21 22/02/21 23/11/20 24/08/20 19/05/20 -
Price 1.48 1.25 1.45 1.10 0.815 0.73 0.715 -
P/RPS 5.95 7.69 10.36 2.16 2.09 2.87 5.53 4.99%
P/EPS 76.35 90.20 110.68 20.27 20.01 28.64 61.21 15.85%
EY 1.31 1.11 0.90 4.93 5.00 3.49 1.63 -13.54%
DY 0.68 0.80 0.00 3.64 3.93 3.01 1.40 -38.18%
P/NAPS 9.87 7.81 5.80 4.40 3.40 3.17 3.11 115.80%

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