[HEXTAR] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 69.23%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 445,232 272,222 316,288 213,520 205,284 73,429 33,710 53.68%
PBT 52,310 31,358 41,991 24,899 27,248 -21,323 -4,939 -
Tax -11,435 -10,669 -9,706 -6,895 -6,692 -1,126 -114 115.40%
NP 40,875 20,689 32,285 18,004 20,556 -22,449 -5,053 -
-
NP to SH 31,303 17,298 30,947 18,196 20,556 -22,449 -5,053 -
-
Tax Rate 21.86% 34.02% 23.11% 27.69% 24.56% - - -
Total Cost 404,357 251,533 284,003 195,516 184,728 95,878 38,763 47.76%
-
Net Worth 270,519 232,564 247,307 210,093 185,463 196,956 68,882 25.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 19,322 - 13,016 13,130 17,739 - - -
Div Payout % 61.73% - 42.06% 72.16% 86.30% - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 270,519 232,564 247,307 210,093 185,463 196,956 68,882 25.58%
NOSH 3,864,567 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 81.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.18% 7.60% 10.21% 8.43% 10.01% -30.57% -14.99% -
ROE 11.57% 7.44% 12.51% 8.66% 11.08% -11.40% -7.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.52 7.02 24.30 16.26 25.46 8.95 31.81 -15.55%
EPS 0.81 0.45 2.38 1.39 2.54 -2.74 -4.77 -
DPS 0.50 0.00 1.00 1.00 2.20 0.00 0.00 -
NAPS 0.07 0.06 0.19 0.16 0.23 0.24 0.65 -31.00%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.39 6.96 8.09 5.46 5.25 1.88 0.86 53.75%
EPS 0.80 0.44 0.79 0.47 0.53 -0.57 -0.13 -
DPS 0.49 0.00 0.33 0.34 0.45 0.00 0.00 -
NAPS 0.0692 0.0595 0.0632 0.0537 0.0474 0.0504 0.0176 25.60%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.865 0.77 1.50 0.925 0.56 0.78 0.92 -
P/RPS 7.51 10.96 6.17 5.69 2.20 8.72 2.89 17.23%
P/EPS 106.79 172.54 63.09 66.75 21.97 -28.51 -19.29 -
EY 0.94 0.58 1.59 1.50 4.55 -3.51 -5.18 -
DY 0.58 0.00 0.67 1.08 3.93 0.00 0.00 -
P/NAPS 12.36 12.83 7.89 5.78 2.43 3.25 1.42 43.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 21/08/23 22/08/22 23/08/21 24/08/20 19/08/19 20/08/18 -
Price 0.865 0.755 1.62 1.25 0.73 0.70 0.88 -
P/RPS 7.51 10.75 6.67 7.69 2.87 7.82 2.77 18.06%
P/EPS 106.79 169.18 68.14 90.20 28.64 -25.59 -18.46 -
EY 0.94 0.59 1.47 1.11 3.49 -3.91 -5.42 -
DY 0.58 0.00 0.62 0.80 3.01 0.00 0.00 -
P/NAPS 12.36 12.58 8.53 7.81 3.17 2.92 1.35 44.58%

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