[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 8.75%
YoY- 191.57%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 544,444 632,576 427,040 410,568 146,858 67,420 64,264 42.75%
PBT 62,716 83,982 49,798 54,496 -42,646 -9,878 -10,886 -
Tax -21,338 -19,412 -13,790 -13,384 -2,252 -228 176 -
NP 41,378 64,570 36,008 41,112 -44,898 -10,106 -10,710 -
-
NP to SH 34,596 61,894 36,392 41,112 -44,898 -10,106 -10,710 -
-
Tax Rate 34.02% 23.11% 27.69% 24.56% - - - -
Total Cost 503,066 568,006 391,032 369,456 191,756 77,526 74,974 37.31%
-
Net Worth 232,564 247,307 210,093 185,463 196,956 68,882 78,420 19.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 26,032 26,261 35,479 - - - -
Div Payout % - 42.06% 72.16% 86.30% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 232,564 247,307 210,093 185,463 196,956 68,882 78,420 19.85%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 106,000 82.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.60% 10.21% 8.43% 10.01% -30.57% -14.99% -16.67% -
ROE 14.88% 25.03% 17.32% 22.17% -22.80% -14.67% -13.66% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.05 48.60 32.52 50.92 17.90 63.62 60.64 -21.62%
EPS 0.90 4.76 2.78 5.08 -5.48 -9.54 -10.10 -
DPS 0.00 2.00 2.00 4.40 0.00 0.00 0.00 -
NAPS 0.06 0.19 0.16 0.23 0.24 0.65 0.74 -34.19%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.92 16.18 10.92 10.50 3.76 1.72 1.64 42.80%
EPS 0.88 1.58 0.93 1.05 -1.15 -0.26 -0.27 -
DPS 0.00 0.67 0.67 0.91 0.00 0.00 0.00 -
NAPS 0.0595 0.0632 0.0537 0.0474 0.0504 0.0176 0.0201 19.81%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.77 1.50 0.925 0.56 0.78 0.92 0.925 -
P/RPS 5.48 3.09 2.84 1.10 4.36 1.45 1.53 23.68%
P/EPS 86.27 31.54 33.38 10.98 -14.26 -9.65 -9.15 -
EY 1.16 3.17 3.00 9.10 -7.01 -10.37 -10.93 -
DY 0.00 1.33 2.16 7.86 0.00 0.00 0.00 -
P/NAPS 12.83 7.89 5.78 2.43 3.25 1.42 1.25 47.39%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 22/08/22 23/08/21 24/08/20 19/08/19 20/08/18 23/08/17 -
Price 0.755 1.62 1.25 0.73 0.70 0.88 0.735 -
P/RPS 5.38 3.33 3.84 1.43 3.91 1.38 1.21 28.21%
P/EPS 84.59 34.07 45.10 14.32 -12.79 -9.23 -7.27 -
EY 1.18 2.94 2.22 6.98 -7.82 -10.84 -13.75 -
DY 0.00 1.23 1.60 6.03 0.00 0.00 0.00 -
P/NAPS 12.58 8.53 7.81 3.17 2.92 1.35 0.99 52.72%

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