[HEXTECH] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 455.82%
YoY- 333.34%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 49,260 69,774 88,452 108,169 120,303 121,960 121,810 -45.16%
PBT 42,848 45,992 47,589 49,180 12,071 11,569 12,682 124.33%
Tax -821 -2,051 -2,503 -2,939 -3,758 -2,932 -3,093 -58.53%
NP 42,027 43,941 45,086 46,241 8,313 8,637 9,589 166.61%
-
NP to SH 42,325 44,239 45,198 46,311 8,332 8,665 9,619 167.31%
-
Tax Rate 1.92% 4.46% 5.26% 5.98% 31.13% 25.34% 24.39% -
Total Cost 7,233 25,833 43,366 61,928 111,990 113,323 112,221 -83.79%
-
Net Worth 161,336 160,047 157,752 178,687 139,575 136,807 152,611 3.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 20,192 20,192 20,394 202 202 202 - -
Div Payout % 47.71% 45.64% 45.12% 0.44% 2.43% 2.34% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 161,336 160,047 157,752 178,687 139,575 136,807 152,611 3.75%
NOSH 127,356 127,356 127,356 126,998 126,998 126,998 125,410 1.02%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 85.32% 62.98% 50.97% 42.75% 6.91% 7.08% 7.87% -
ROE 26.23% 27.64% 28.65% 25.92% 5.97% 6.33% 6.30% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 38.78 54.93 70.09 85.35 94.81 96.28 97.38 -45.72%
EPS 33.32 34.83 35.81 36.54 6.57 6.84 7.69 164.59%
DPS 16.00 16.00 16.16 0.16 0.16 0.16 0.00 -
NAPS 1.27 1.26 1.25 1.41 1.10 1.08 1.22 2.70%
Adjusted Per Share Value based on latest NOSH - 126,998
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.39 3.39 4.30 5.26 5.84 5.93 5.92 -45.22%
EPS 2.06 2.15 2.20 2.25 0.40 0.42 0.47 166.62%
DPS 0.98 0.98 0.99 0.01 0.01 0.01 0.00 -
NAPS 0.0784 0.0778 0.0766 0.0868 0.0678 0.0665 0.0741 3.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.70 0.67 0.605 0.51 0.66 0.705 0.81 -
P/RPS 1.81 1.22 0.86 0.60 0.70 0.73 0.83 67.76%
P/EPS 2.10 1.92 1.69 1.40 10.05 10.31 10.53 -65.69%
EY 47.60 51.98 59.20 71.65 9.95 9.70 9.49 191.58%
DY 22.86 23.88 26.71 0.31 0.24 0.23 0.00 -
P/NAPS 0.55 0.53 0.48 0.36 0.60 0.65 0.66 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 25/08/20 30/06/20 26/02/20 25/11/19 28/08/19 -
Price 1.61 0.695 0.62 0.605 0.68 0.71 0.735 -
P/RPS 4.15 1.27 0.88 0.71 0.72 0.74 0.75 211.22%
P/EPS 4.83 2.00 1.73 1.66 10.36 10.38 9.56 -36.43%
EY 20.69 50.11 57.76 60.40 9.66 9.63 10.46 57.24%
DY 9.94 23.02 26.06 0.26 0.23 0.23 0.00 -
P/NAPS 1.27 0.55 0.50 0.43 0.62 0.66 0.60 64.48%

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