[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -39.2%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 427,040 410,568 146,858 67,420 64,264 71,740 165,514 17.09%
PBT 49,798 54,496 -42,646 -9,878 -10,886 -2,760 5,802 43.04%
Tax -13,790 -13,384 -2,252 -228 176 594 -2,068 37.15%
NP 36,008 41,112 -44,898 -10,106 -10,710 -2,166 3,734 45.84%
-
NP to SH 36,392 41,112 -44,898 -10,106 -10,710 -2,166 3,734 46.10%
-
Tax Rate 27.69% 24.56% - - - - 35.64% -
Total Cost 391,032 369,456 191,756 77,526 74,974 73,906 161,780 15.83%
-
Net Worth 210,093 185,463 196,956 68,882 78,420 105,114 97,593 13.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 26,261 35,479 - - - - - -
Div Payout % 72.16% 86.30% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 210,093 185,463 196,956 68,882 78,420 105,114 97,593 13.61%
NOSH 1,313,087 820,679 820,679 106,000 106,000 106,176 106,079 52.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.43% 10.01% -30.57% -14.99% -16.67% -3.02% 2.26% -
ROE 17.32% 22.17% -22.80% -14.67% -13.66% -2.06% 3.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.52 50.92 17.90 63.62 60.64 67.57 156.03 -22.98%
EPS 2.78 5.08 -5.48 -9.54 -10.10 -2.04 3.52 -3.85%
DPS 2.00 4.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.23 0.24 0.65 0.74 0.99 0.92 -25.26%
Adjusted Per Share Value based on latest NOSH - 106,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.92 10.50 3.76 1.72 1.64 1.83 4.23 17.10%
EPS 0.93 1.05 -1.15 -0.26 -0.27 -0.06 0.10 44.96%
DPS 0.67 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0537 0.0474 0.0504 0.0176 0.0201 0.0269 0.025 13.57%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.925 0.56 0.78 0.92 0.925 0.41 0.55 -
P/RPS 2.84 1.10 4.36 1.45 1.53 0.61 0.35 41.71%
P/EPS 33.38 10.98 -14.26 -9.65 -9.15 -20.10 15.63 13.46%
EY 3.00 9.10 -7.01 -10.37 -10.93 -4.98 6.40 -11.85%
DY 2.16 7.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 2.43 3.25 1.42 1.25 0.41 0.60 45.81%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 -
Price 1.25 0.73 0.70 0.88 0.735 0.455 0.38 -
P/RPS 3.84 1.43 3.91 1.38 1.21 0.67 0.24 58.67%
P/EPS 45.10 14.32 -12.79 -9.23 -7.27 -22.30 10.80 26.87%
EY 2.22 6.98 -7.82 -10.84 -13.75 -4.48 9.26 -21.16%
DY 1.60 6.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 3.17 2.92 1.35 0.99 0.46 0.41 63.34%

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