[HEXTAR] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 29.82%
YoY- -81.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 385,228 340,361 253,373 186,321 107,867 70,245 68,148 217.66%
PBT 49,226 13,281 655 -16,874 -27,331 -9,418 -10,947 -
Tax -12,160 -9,496 -6,594 -3,149 -1,200 -175 -188 1515.42%
NP 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -11,135 -
-
NP to SH 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -11,135 -
-
Tax Rate 24.70% 71.50% 1,006.72% - - - - -
Total Cost 348,162 336,576 259,312 206,344 136,398 79,838 79,283 168.40%
-
Net Worth 185,463 186,087 188,749 205,163 196,956 61,464 62,524 106.58%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 53,711 44,035 35,944 29,379 - - - -
Div Payout % 144.91% 1,163.42% 0.00% 0.00% - - - -
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 185,463 186,087 188,749 205,163 196,956 61,464 62,524 106.58%
NOSH 820,679 820,679 820,679 820,679 820,679 106,000 106,000 291.85%
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 9.62% 1.11% -2.34% -10.75% -26.45% -13.66% -16.34% -
ROE 19.99% 2.03% -3.15% -9.76% -14.49% -15.61% -17.81% -
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 47.77 42.07 30.87 22.70 13.14 66.29 64.31 -17.99%
EPS 4.60 0.47 -0.72 -2.44 -3.48 -9.05 -10.51 -
DPS 6.58 5.38 4.38 3.58 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.23 0.25 0.24 0.58 0.59 -46.66%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.85 8.70 6.48 4.77 2.76 1.80 1.74 217.96%
EPS 0.95 0.10 -0.15 -0.51 -0.73 -0.25 -0.28 -
DPS 1.37 1.13 0.92 0.75 0.00 0.00 0.00 -
NAPS 0.0474 0.0476 0.0483 0.0525 0.0504 0.0157 0.016 106.40%
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 0.56 0.505 0.64 0.73 0.78 0.85 0.75 -
P/RPS 1.17 1.20 2.07 3.22 5.93 1.28 1.17 0.00%
P/EPS 12.18 107.95 -88.44 -29.92 -22.44 -9.39 -7.14 -
EY 8.21 0.93 -1.13 -3.34 -4.46 -10.65 -14.01 -
DY 11.75 10.65 6.84 4.90 0.00 0.00 0.00 -
P/NAPS 2.43 2.20 2.78 2.92 3.25 1.47 1.27 54.18%
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 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 27/05/19 25/02/19 -
Price 0.73 0.715 0.625 0.655 0.70 0.76 0.85 -
P/RPS 1.53 1.70 2.02 2.88 5.33 1.15 1.32 10.35%
P/EPS 15.88 152.84 -86.36 -26.85 -20.13 -8.40 -8.09 -
EY 6.30 0.65 -1.16 -3.73 -4.97 -11.91 -12.36 -
DY 9.01 7.52 7.01 5.47 0.00 0.00 0.00 -
P/NAPS 3.17 3.11 2.72 2.62 2.92 1.31 1.44 69.30%

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