[HEXTAR] QoQ 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- -30.77%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
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 153,630 138,049 112,549 98,704 114,816 100,761 111,563 23.80%
PBT 21,555 18,406 10,261 10,030 14,869 14,796 14,645 29.42%
Tax -5,080 -4,342 -3,119 -2,682 -4,213 -3,337 -2,176 76.07%
NP 16,475 14,064 7,142 7,348 10,656 11,459 12,469 20.43%
-
NP to SH 15,646 14,262 7,205 7,444 10,752 11,511 12,469 16.35%
-
Tax Rate 23.57% 23.59% 30.40% 26.74% 28.33% 22.55% 14.86% -
Total Cost 137,155 123,985 105,407 91,356 104,160 89,302 99,094 24.22%
-
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 - 15,658 - 13,130 - 6,565 8,110 -
Div Payout % - 109.79% - 176.40% - 57.04% 65.04% -
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% 10.19% 6.35% 7.44% 9.28% 11.37% 11.18% -
ROE 7.06% 6.43% 3.67% 3.54% 5.24% 5.61% 6.41% -
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 10.58 8.59 7.52 13.99 12.28 13.76 -9.84%
EPS 1.20 1.09 0.55 0.57 1.31 1.40 1.54 -15.33%
DPS 0.00 1.20 0.00 1.00 0.00 0.80 1.00 -
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 3.53 2.88 2.52 2.94 2.58 2.85 23.91%
EPS 0.40 0.36 0.18 0.19 0.27 0.29 0.32 16.05%
DPS 0.00 0.40 0.00 0.34 0.00 0.17 0.21 -
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 14.93 14.90 12.31 9.01 7.33 4.98 94.43%
P/EPS 132.49 144.56 232.80 163.17 96.17 64.17 44.55 106.94%
EY 0.75 0.69 0.43 0.61 1.04 1.56 2.24 -51.81%
DY 0.00 0.76 0.00 1.08 0.00 0.89 1.46 -
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 15.97 17.23 16.63 10.36 8.96 5.92 81.21%
P/EPS 141.66 154.63 269.18 220.49 110.68 78.42 53.01 92.68%
EY 0.71 0.65 0.37 0.45 0.90 1.28 1.89 -47.96%
DY 0.00 0.71 0.00 0.80 0.00 0.73 1.23 -
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