[HEXTAR] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -3.43%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 929,076 573,328 614,520 459,264 418,264 70,312 61,924 56.98%
PBT 78,800 54,964 86,220 59,476 50,236 -268 -6,384 -
Tax -14,512 -17,276 -20,320 -16,852 -12,432 -824 -876 59.59%
NP 64,288 37,688 65,900 42,624 37,804 -1,092 -7,260 -
-
NP to SH 48,576 34,512 62,584 43,008 37,804 -1,092 -7,260 -
-
Tax Rate 18.42% 31.43% 23.57% 28.33% 24.75% - - -
Total Cost 864,788 535,640 548,620 416,640 380,460 71,404 69,184 52.28%
-
Net Worth 232,564 231,824 221,640 205,169 186,087 61,464 72,061 21.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 32,362 - - -
Div Payout % - - - - 85.61% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 232,564 231,824 221,640 205,169 186,087 61,464 72,061 21.54%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 106,000 82.57%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.92% 6.57% 10.72% 9.28% 9.04% -1.55% -11.72% -
ROE 20.89% 14.89% 28.24% 20.96% 20.32% -1.78% -10.07% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.97 44.52 47.13 55.96 51.70 66.35 58.43 -13.78%
EPS 1.24 2.68 4.80 5.24 4.68 -1.04 -6.84 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.06 0.18 0.17 0.25 0.23 0.58 0.68 -33.25%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.76 14.66 15.72 11.75 10.70 1.80 1.58 57.04%
EPS 1.24 0.88 1.60 1.10 0.97 -0.03 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.0595 0.0593 0.0567 0.0525 0.0476 0.0157 0.0184 21.58%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.895 2.08 1.59 1.26 0.505 0.85 0.95 -
P/RPS 3.73 4.67 3.37 2.25 0.98 1.28 1.63 14.77%
P/EPS 71.42 77.62 33.12 24.04 10.81 -82.49 -13.87 -
EY 1.40 1.29 3.02 4.16 9.25 -1.21 -7.21 -
DY 0.00 0.00 0.00 0.00 7.92 0.00 0.00 -
P/NAPS 14.92 11.56 9.35 5.04 2.20 1.47 1.40 48.29%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 19/05/23 23/05/22 31/05/21 19/05/20 27/05/19 21/05/18 -
Price 0.905 0.675 1.70 1.45 0.715 0.76 0.94 -
P/RPS 3.78 1.52 3.61 2.59 1.38 1.15 1.61 15.27%
P/EPS 72.21 25.19 35.41 27.67 15.30 -73.75 -13.72 -
EY 1.38 3.97 2.82 3.61 6.53 -1.36 -7.29 -
DY 0.00 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 15.08 3.75 10.00 5.80 3.11 1.31 1.38 48.91%

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