[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -2.27%
YoY- 20772.0%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 119,726 141,659 90,194 50,892 46,338 83,552 90,282 4.43%
PBT 3,774 21,411 15,408 -134 -3,970 3,714 -1,216 -
Tax -1,904 -5,247 -864 -38 -206 -1,612 -1,138 8.23%
NP 1,870 16,164 14,544 -172 -4,176 2,102 -2,354 -
-
NP to SH 1,630 15,749 10,336 -50 -3,026 3,778 -310 -
-
Tax Rate 50.45% 24.51% 5.61% - - 43.40% - -
Total Cost 117,856 125,495 75,650 51,064 50,514 81,450 92,636 3.77%
-
Net Worth 230,545 245,774 122,211 81,286 88,026 90,558 84,059 16.77%
Dividend
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 32 64 -
Div Payout % - - - - - 0.85% 0.00% -
Equity
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 230,545 245,774 122,211 81,286 88,026 90,558 84,059 16.77%
NOSH 446,964 384,022 230,587 161,250 161,250 161,250 161,249 16.97%
Ratio Analysis
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.56% 11.41% 16.13% -0.34% -9.01% 2.52% -2.61% -
ROE 0.71% 6.41% 8.46% -0.06% -3.44% 4.17% -0.37% -
Per Share
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.08 36.89 39.11 31.56 28.74 51.82 55.99 -9.58%
EPS 0.40 4.10 4.48 -0.04 -1.88 2.34 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.04 -
NAPS 0.56 0.64 0.53 0.5041 0.5459 0.5616 0.5213 1.10%
Adjusted Per Share Value based on latest NOSH - 230,587
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.79 31.69 20.18 11.39 10.37 18.69 20.20 4.43%
EPS 0.36 3.52 2.31 -0.01 -0.68 0.85 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.5158 0.5499 0.2734 0.1819 0.1969 0.2026 0.1881 16.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/03/24 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.40 0.625 1.09 0.36 0.67 0.835 0.55 -
P/RPS 1.38 1.69 2.79 1.14 2.33 1.61 0.98 5.40%
P/EPS 101.03 15.24 24.32 -1,161.00 -35.70 35.64 -286.09 -
EY 0.99 6.56 4.11 -0.09 -2.80 2.81 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.07 -
P/NAPS 0.71 0.98 2.06 0.71 1.23 1.49 1.06 -5.97%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/05/24 25/05/23 24/11/21 19/11/20 21/11/19 23/11/18 22/11/17 -
Price 0.37 0.74 1.02 0.39 0.71 0.725 0.495 -
P/RPS 1.27 2.01 2.61 1.24 2.47 1.40 0.88 5.80%
P/EPS 93.45 18.04 22.76 -1,257.75 -37.83 30.94 -257.48 -
EY 1.07 5.54 4.39 -0.08 -2.64 3.23 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.08 -
P/NAPS 0.66 1.16 1.92 0.77 1.30 1.29 0.95 -5.44%

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