[HEXTECH] YoY Annualized Quarter 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- 390.94%
YoY- 333.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 162,169 114,955 42,347 108,169 124,099 123,204 117,424 5.52%
PBT 5,456 13,395 4,276 49,179 13,747 11,397 12,200 -12.54%
Tax -1,729 -829 -722 -2,939 -3,076 -1,863 -2,503 -5.97%
NP 3,727 12,566 3,554 46,240 10,671 9,534 9,697 -14.72%
-
NP to SH 4,101 12,721 3,839 46,312 10,687 9,415 9,544 -13.12%
-
Tax Rate 31.69% 6.19% 16.88% 5.98% 22.38% 16.35% 20.52% -
Total Cost 158,442 102,389 38,793 61,929 113,428 113,670 107,727 6.63%
-
Net Worth 123,503 171,103 162,685 178,687 150,831 138,255 129,796 -0.82%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 51,459 - 20,335 - - - - -
Div Payout % 1,254.81% - 529.71% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 123,503 171,103 162,685 178,687 150,831 138,255 129,796 -0.82%
NOSH 128,649 128,649 128,649 126,998 125,410 123,761 123,761 0.64%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.30% 10.93% 8.39% 42.75% 8.60% 7.74% 8.26% -
ROE 3.32% 7.43% 2.36% 25.92% 7.09% 6.81% 7.35% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 126.06 89.36 33.32 85.35 100.38 99.81 94.99 4.82%
EPS 3.20 9.90 3.00 36.70 8.60 7.60 7.80 -13.79%
DPS 40.00 0.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.33 1.28 1.41 1.22 1.12 1.05 -1.48%
Adjusted Per Share Value based on latest NOSH - 126,998
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.94 6.34 2.33 5.96 6.84 6.79 6.47 5.53%
EPS 0.23 0.70 0.21 2.55 0.59 0.52 0.53 -12.98%
DPS 2.84 0.00 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0943 0.0897 0.0985 0.0831 0.0762 0.0715 -0.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 23.68 3.69 1.19 0.51 0.88 0.66 1.06 -
P/RPS 18.79 4.13 3.57 0.60 0.88 0.66 1.12 59.96%
P/EPS 742.85 37.32 39.40 1.40 10.18 8.65 13.73 94.41%
EY 0.13 2.68 2.54 71.66 9.82 11.56 7.28 -48.85%
DY 1.69 0.00 13.45 0.00 0.00 0.00 0.00 -
P/NAPS 24.67 2.77 0.93 0.36 0.72 0.59 1.01 70.29%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 24/05/22 15/06/21 30/06/20 29/05/19 28/05/18 30/05/17 -
Price 24.50 3.99 1.44 0.61 0.82 0.68 0.975 -
P/RPS 19.44 4.47 4.32 0.71 0.82 0.68 1.03 63.13%
P/EPS 768.57 40.35 47.67 1.67 9.49 8.92 12.63 98.26%
EY 0.13 2.48 2.10 59.91 10.54 11.22 7.92 -49.57%
DY 1.63 0.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 25.52 3.00 1.13 0.43 0.67 0.61 0.93 73.62%

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