[HEXTAR] YoY Cumulative 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- 117.5%
YoY- 191.57%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 272,222 316,288 213,520 205,284 73,429 33,710 32,132 42.75%
PBT 31,358 41,991 24,899 27,248 -21,323 -4,939 -5,443 -
Tax -10,669 -9,706 -6,895 -6,692 -1,126 -114 88 -
NP 20,689 32,285 18,004 20,556 -22,449 -5,053 -5,355 -
-
NP to SH 17,298 30,947 18,196 20,556 -22,449 -5,053 -5,355 -
-
Tax Rate 34.02% 23.11% 27.69% 24.56% - - - -
Total Cost 251,533 284,003 195,516 184,728 95,878 38,763 37,487 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 - 13,016 13,130 17,739 - - - -
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 7.44% 12.51% 8.66% 11.08% -11.40% -7.34% -6.83% -
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 7.02 24.30 16.26 25.46 8.95 31.81 30.32 -21.63%
EPS 0.45 2.38 1.39 2.54 -2.74 -4.77 -5.05 -
DPS 0.00 1.00 1.00 2.20 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 6.96 8.09 5.46 5.25 1.88 0.86 0.82 42.80%
EPS 0.44 0.79 0.47 0.53 -0.57 -0.13 -0.14 -
DPS 0.00 0.33 0.34 0.45 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 10.96 6.17 5.69 2.20 8.72 2.89 3.05 23.74%
P/EPS 172.54 63.09 66.75 21.97 -28.51 -19.29 -18.31 -
EY 0.58 1.59 1.50 4.55 -3.51 -5.18 -5.46 -
DY 0.00 0.67 1.08 3.93 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 10.75 6.67 7.69 2.87 7.82 2.77 2.42 28.19%
P/EPS 169.18 68.14 90.20 28.64 -25.59 -18.46 -14.55 -
EY 0.59 1.47 1.11 3.49 -3.91 -5.42 -6.88 -
DY 0.00 0.62 0.80 3.01 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