[HEXTAR] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 84.12%
YoY- -10.91%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 638,161 434,758 422,462 339,350 69,913 67,578 75,865 42.58%
PBT 85,293 46,880 55,857 672 -5,461 -8,064 -1,326 -
Tax -20,472 -13,352 -11,824 -7,800 -965 -189 265 -
NP 64,821 33,528 44,033 -7,128 -6,426 -8,253 -1,061 -
-
NP to SH 59,869 33,868 44,033 -7,128 -6,426 -8,253 -1,061 -
-
Tax Rate 24.00% 28.48% 21.17% 1,160.71% - - - -
Total Cost 573,340 401,230 378,429 346,478 76,339 75,831 76,926 39.74%
-
Net Worth 219,486 196,562 194,647 205,163 68,882 77,360 104,913 13.08%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 17,214 17,472 34,603 39,172 - - - -
Div Payout % 28.75% 51.59% 78.59% 0.00% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 219,486 196,562 194,647 205,163 68,882 77,360 104,913 13.08%
NOSH 1,313,087 1,313,087 820,679 820,679 106,000 106,000 106,000 52.08%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.16% 7.71% 10.42% -2.10% -9.19% -12.21% -1.40% -
ROE 27.28% 17.23% 22.62% -3.47% -9.33% -10.67% -1.01% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 49.43 33.18 52.09 41.35 65.97 63.77 71.59 -5.98%
EPS 4.61 2.59 5.44 -0.87 -6.07 -7.79 -1.00 -
DPS 1.33 1.33 4.27 4.77 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.24 0.25 0.65 0.73 0.99 -25.43%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.32 11.12 10.80 8.68 1.79 1.73 1.94 42.58%
EPS 1.53 0.87 1.13 -0.18 -0.16 -0.21 -0.03 -
DPS 0.44 0.45 0.89 1.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0503 0.0498 0.0525 0.0176 0.0198 0.0268 13.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.76 1.28 0.685 0.73 0.79 0.845 0.39 -
P/RPS 3.56 3.86 1.32 1.77 1.20 1.33 0.54 36.91%
P/EPS 37.95 49.53 12.62 -84.05 -13.03 -10.85 -38.94 -
EY 2.63 2.02 7.93 -1.19 -7.68 -9.22 -2.57 -
DY 0.76 1.04 6.23 6.54 0.00 0.00 0.00 -
P/NAPS 10.35 8.53 2.85 2.92 1.22 1.16 0.39 72.66%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 -
Price 2.35 1.48 0.815 0.655 0.75 0.855 0.305 -
P/RPS 4.75 4.46 1.56 1.58 1.14 1.34 0.43 49.20%
P/EPS 50.68 57.26 15.01 -75.41 -12.37 -10.98 -30.45 -
EY 1.97 1.75 6.66 -1.33 -8.09 -9.11 -3.28 -
DY 0.57 0.90 5.24 7.29 0.00 0.00 0.00 -
P/NAPS 13.82 9.87 3.40 2.62 1.15 1.17 0.31 88.24%

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