[HEXTECH] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -9.92%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 88,452 108,169 120,303 121,960 121,810 124,099 125,008 -20.61%
PBT 47,589 49,180 12,071 11,569 12,682 13,747 14,100 125.17%
Tax -2,503 -2,939 -3,758 -2,932 -3,093 -3,076 -2,646 -3.63%
NP 45,086 46,241 8,313 8,637 9,589 10,671 11,454 149.50%
-
NP to SH 45,198 46,311 8,332 8,665 9,619 10,687 11,448 150.00%
-
Tax Rate 5.26% 5.98% 31.13% 25.34% 24.39% 22.38% 18.77% -
Total Cost 43,366 61,928 111,990 113,323 112,221 113,428 113,554 -47.39%
-
Net Worth 157,752 178,687 139,575 136,807 152,611 150,831 149,546 3.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 20,394 202 202 202 - - - -
Div Payout % 45.12% 0.44% 2.43% 2.34% - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 157,752 178,687 139,575 136,807 152,611 150,831 149,546 3.62%
NOSH 127,356 126,998 126,998 126,998 125,410 125,410 124,225 1.67%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 50.97% 42.75% 6.91% 7.08% 7.87% 8.60% 9.16% -
ROE 28.65% 25.92% 5.97% 6.33% 6.30% 7.09% 7.66% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 70.09 85.35 94.81 96.28 97.38 100.38 101.15 -21.71%
EPS 35.81 36.54 6.57 6.84 7.69 8.64 9.26 146.57%
DPS 16.16 0.16 0.16 0.16 0.00 0.00 0.00 -
NAPS 1.25 1.41 1.10 1.08 1.22 1.22 1.21 2.19%
Adjusted Per Share Value based on latest NOSH - 126,998
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.30 5.26 5.84 5.93 5.92 6.03 6.07 -20.54%
EPS 2.20 2.25 0.40 0.42 0.47 0.52 0.56 149.18%
DPS 0.99 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.0766 0.0868 0.0678 0.0665 0.0741 0.0733 0.0727 3.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.605 0.51 0.66 0.705 0.81 0.88 0.685 -
P/RPS 0.86 0.60 0.70 0.73 0.83 0.88 0.68 16.96%
P/EPS 1.69 1.40 10.05 10.31 10.53 10.18 7.40 -62.67%
EY 59.20 71.65 9.95 9.70 9.49 9.82 13.52 167.88%
DY 26.71 0.31 0.24 0.23 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.60 0.65 0.66 0.72 0.57 -10.83%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 30/06/20 26/02/20 25/11/19 28/08/19 29/05/19 25/02/19 -
Price 0.62 0.605 0.68 0.71 0.735 0.82 0.79 -
P/RPS 0.88 0.71 0.72 0.74 0.75 0.82 0.78 8.38%
P/EPS 1.73 1.66 10.36 10.38 9.56 9.49 8.53 -65.51%
EY 57.76 60.40 9.66 9.63 10.46 10.54 11.72 189.88%
DY 26.06 0.26 0.23 0.23 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.62 0.66 0.60 0.67 0.65 -16.06%

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