[HEXTECH] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -2.4%
YoY- 369.88%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 42,347 49,260 69,774 88,452 108,169 120,303 121,960 -50.56%
PBT 4,276 42,848 45,992 47,589 49,180 12,071 11,569 -48.46%
Tax -722 -821 -2,051 -2,503 -2,939 -3,758 -2,932 -60.67%
NP 3,554 42,027 43,941 45,086 46,241 8,313 8,637 -44.64%
-
NP to SH 3,839 42,325 44,239 45,198 46,311 8,332 8,665 -41.85%
-
Tax Rate 16.88% 1.92% 4.46% 5.26% 5.98% 31.13% 25.34% -
Total Cost 38,793 7,233 25,833 43,366 61,928 111,990 113,323 -51.03%
-
Net Worth 162,685 161,336 160,047 157,752 178,687 139,575 136,807 12.23%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 20,192 20,192 20,192 20,394 202 202 202 2047.84%
Div Payout % 525.98% 47.71% 45.64% 45.12% 0.44% 2.43% 2.34% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 162,685 161,336 160,047 157,752 178,687 139,575 136,807 12.23%
NOSH 128,649 127,356 127,356 127,356 126,998 126,998 126,998 0.86%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.39% 85.32% 62.98% 50.97% 42.75% 6.91% 7.08% -
ROE 2.36% 26.23% 27.64% 28.65% 25.92% 5.97% 6.33% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 33.32 38.78 54.93 70.09 85.35 94.81 96.28 -50.67%
EPS 3.02 33.32 34.83 35.81 36.54 6.57 6.84 -41.98%
DPS 16.00 16.00 16.00 16.16 0.16 0.16 0.16 2048.40%
NAPS 1.28 1.27 1.26 1.25 1.41 1.10 1.08 11.98%
Adjusted Per Share Value based on latest NOSH - 127,356
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.33 2.71 3.85 4.87 5.96 6.63 6.72 -50.61%
EPS 0.21 2.33 2.44 2.49 2.55 0.46 0.48 -42.34%
DPS 1.11 1.11 1.11 1.12 0.01 0.01 0.01 2203.05%
NAPS 0.0897 0.0889 0.0882 0.0869 0.0985 0.0769 0.0754 12.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.19 0.70 0.67 0.605 0.51 0.66 0.705 -
P/RPS 3.57 1.81 1.22 0.86 0.60 0.70 0.73 187.83%
P/EPS 39.40 2.10 1.92 1.69 1.40 10.05 10.31 144.23%
EY 2.54 47.60 51.98 59.20 71.65 9.95 9.70 -59.03%
DY 13.45 22.86 23.88 26.71 0.31 0.24 0.23 1402.87%
P/NAPS 0.93 0.55 0.53 0.48 0.36 0.60 0.65 26.94%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 15/06/21 25/02/21 27/11/20 25/08/20 30/06/20 26/02/20 25/11/19 -
Price 1.44 1.61 0.695 0.62 0.605 0.68 0.71 -
P/RPS 4.32 4.15 1.27 0.88 0.71 0.72 0.74 223.86%
P/EPS 47.67 4.83 2.00 1.73 1.66 10.36 10.38 176.03%
EY 2.10 20.69 50.11 57.76 60.40 9.66 9.63 -63.73%
DY 11.11 9.94 23.02 26.06 0.26 0.23 0.23 1223.22%
P/NAPS 1.13 1.27 0.55 0.50 0.43 0.62 0.66 43.06%

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