[HEXTECH] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -3.84%
YoY- -27.22%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 69,774 88,452 108,169 120,303 121,960 121,810 124,099 -31.80%
PBT 45,992 47,589 49,180 12,071 11,569 12,682 13,747 123.20%
Tax -2,051 -2,503 -2,939 -3,758 -2,932 -3,093 -3,076 -23.62%
NP 43,941 45,086 46,241 8,313 8,637 9,589 10,671 156.24%
-
NP to SH 44,239 45,198 46,311 8,332 8,665 9,619 10,687 157.14%
-
Tax Rate 4.46% 5.26% 5.98% 31.13% 25.34% 24.39% 22.38% -
Total Cost 25,833 43,366 61,928 111,990 113,323 112,221 113,428 -62.60%
-
Net Worth 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 20,192 20,394 202 202 202 - - -
Div Payout % 45.64% 45.12% 0.44% 2.43% 2.34% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
NOSH 127,356 127,356 126,998 126,998 126,998 125,410 125,410 1.02%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 62.98% 50.97% 42.75% 6.91% 7.08% 7.87% 8.60% -
ROE 27.64% 28.65% 25.92% 5.97% 6.33% 6.30% 7.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.93 70.09 85.35 94.81 96.28 97.38 100.38 -33.02%
EPS 34.83 35.81 36.54 6.57 6.84 7.69 8.64 152.65%
DPS 16.00 16.16 0.16 0.16 0.16 0.00 0.00 -
NAPS 1.26 1.25 1.41 1.10 1.08 1.22 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 126,998
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.39 4.30 5.26 5.84 5.93 5.92 6.03 -31.81%
EPS 2.15 2.20 2.25 0.40 0.42 0.47 0.52 156.94%
DPS 0.98 0.99 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.0778 0.0766 0.0868 0.0678 0.0665 0.0741 0.0733 4.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.67 0.605 0.51 0.66 0.705 0.81 0.88 -
P/RPS 1.22 0.86 0.60 0.70 0.73 0.83 0.88 24.25%
P/EPS 1.92 1.69 1.40 10.05 10.31 10.53 10.18 -67.01%
EY 51.98 59.20 71.65 9.95 9.70 9.49 9.82 202.80%
DY 23.88 26.71 0.31 0.24 0.23 0.00 0.00 -
P/NAPS 0.53 0.48 0.36 0.60 0.65 0.66 0.72 -18.42%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 25/08/20 30/06/20 26/02/20 25/11/19 28/08/19 29/05/19 -
Price 0.695 0.62 0.605 0.68 0.71 0.735 0.82 -
P/RPS 1.27 0.88 0.71 0.72 0.74 0.75 0.82 33.75%
P/EPS 2.00 1.73 1.66 10.36 10.38 9.56 9.49 -64.48%
EY 50.11 57.76 60.40 9.66 9.63 10.46 10.54 181.93%
DY 23.02 26.06 0.26 0.23 0.23 0.00 0.00 -
P/NAPS 0.55 0.50 0.43 0.62 0.66 0.60 0.67 -12.29%

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