[HEXTAR] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 9.17%
YoY- 849.89%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 426,830 425,844 427,858 417,608 399,612 385,228 340,361 16.27%
PBT 49,956 54,340 58,999 56,689 52,571 49,226 13,281 141.66%
Tax -13,351 -12,408 -13,310 -12,205 -11,777 -12,160 -9,496 25.47%
NP 36,605 41,932 45,689 44,484 40,794 37,066 3,785 353.29%
-
NP to SH 36,912 42,176 45,837 44,536 40,794 37,066 3,785 355.82%
-
Tax Rate 26.73% 22.83% 22.56% 21.53% 22.40% 24.70% 71.50% -
Total Cost 390,225 383,912 382,169 373,124 358,818 348,162 336,576 10.35%
-
Net Worth 196,562 210,093 205,169 205,169 194,647 185,463 186,087 3.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 19,696 27,806 24,352 32,442 32,442 53,711 44,035 -41.48%
Div Payout % 53.36% 65.93% 53.13% 72.85% 79.53% 144.91% 1,163.42% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 196,562 210,093 205,169 205,169 194,647 185,463 186,087 3.71%
NOSH 1,313,087 1,313,087 820,679 820,679 820,679 820,679 820,679 36.75%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.58% 9.85% 10.68% 10.65% 10.21% 9.62% 1.11% -
ROE 18.78% 20.07% 22.34% 21.71% 20.96% 19.99% 2.03% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.57 32.43 52.13 50.89 49.27 47.77 42.07 -15.67%
EPS 2.82 3.21 5.59 5.43 5.03 4.60 0.47 229.83%
DPS 1.50 2.12 3.00 4.00 4.00 6.58 5.38 -57.28%
NAPS 0.15 0.16 0.25 0.25 0.24 0.23 0.23 -24.77%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.92 10.89 10.94 10.68 10.22 9.85 8.70 16.34%
EPS 0.94 1.08 1.17 1.14 1.04 0.95 0.10 344.79%
DPS 0.50 0.71 0.62 0.83 0.83 1.37 1.13 -41.90%
NAPS 0.0503 0.0537 0.0525 0.0525 0.0498 0.0474 0.0476 3.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.28 0.925 1.26 0.90 0.685 0.56 0.505 -
P/RPS 3.93 2.85 2.42 1.77 1.39 1.17 1.20 120.37%
P/EPS 45.44 28.80 22.56 16.58 13.62 12.18 107.95 -43.80%
EY 2.20 3.47 4.43 6.03 7.34 8.21 0.93 77.44%
DY 1.17 2.29 2.38 4.44 5.84 11.75 10.65 -77.03%
P/NAPS 8.53 5.78 5.04 3.60 2.85 2.43 2.20 146.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 31/05/21 22/02/21 23/11/20 24/08/20 19/05/20 -
Price 1.48 1.25 1.45 1.10 0.765 0.73 0.715 -
P/RPS 4.54 3.85 2.78 2.16 1.55 1.53 1.70 92.37%
P/EPS 52.54 38.92 25.96 20.27 15.21 15.88 152.84 -50.89%
EY 1.90 2.57 3.85 4.93 6.58 6.30 0.65 104.30%
DY 1.02 1.69 2.07 3.64 5.23 9.01 7.52 -73.56%
P/NAPS 9.87 7.81 5.80 4.40 3.19 3.17 3.11 115.80%

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