[HEXTAR] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 60.66%
YoY- 717.75%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 455,159 478,621 326,069 316,847 254,513 52,435 50,684 44.14%
PBT 56,213 63,970 35,160 41,893 504 -4,096 -6,048 -
Tax -17,691 -15,354 -10,014 -8,868 -5,850 -724 -142 123.40%
NP 38,522 48,616 25,146 33,025 -5,346 -4,820 -6,190 -
-
NP to SH 32,691 44,902 25,401 33,025 -5,346 -4,820 -6,190 -
-
Tax Rate 31.47% 24.00% 28.48% 21.17% 1,160.71% - - -
Total Cost 416,637 430,005 300,923 283,822 259,859 57,255 56,874 39.33%
-
Net Worth 271,324 219,486 196,562 194,647 205,163 68,882 77,360 23.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 12,910 13,104 25,952 29,379 - - -
Div Payout % - 28.75% 51.59% 78.59% 0.00% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 271,324 219,486 196,562 194,647 205,163 68,882 77,360 23.25%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 106,000 82.62%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.46% 10.16% 7.71% 10.42% -2.10% -9.19% -12.21% -
ROE 12.05% 20.46% 12.92% 16.97% -2.61% -7.00% -8.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.74 37.07 24.88 39.07 31.01 49.48 47.83 -20.86%
EPS 0.85 3.46 1.94 4.08 -0.65 -4.55 -5.84 -
DPS 0.00 1.00 1.00 3.20 3.58 0.00 0.00 -
NAPS 0.07 0.17 0.15 0.24 0.25 0.65 0.73 -32.33%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 11.64 12.24 8.34 8.10 6.51 1.34 1.30 44.07%
EPS 0.84 1.15 0.65 0.84 -0.14 -0.12 -0.16 -
DPS 0.00 0.33 0.34 0.66 0.75 0.00 0.00 -
NAPS 0.0694 0.0561 0.0503 0.0498 0.0525 0.0176 0.0198 23.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.765 1.76 1.28 0.685 0.73 0.79 0.845 -
P/RPS 6.51 4.75 5.14 1.75 2.35 1.60 1.77 24.22%
P/EPS 90.70 50.61 66.03 16.82 -112.06 -17.37 -14.47 -
EY 1.10 1.98 1.51 5.94 -0.89 -5.76 -6.91 -
DY 0.00 0.57 0.78 4.67 4.90 0.00 0.00 -
P/NAPS 10.93 10.35 8.53 2.85 2.92 1.22 1.16 45.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 -
Price 0.74 2.35 1.48 0.815 0.655 0.75 0.855 -
P/RPS 6.30 6.34 5.95 2.09 2.11 1.52 1.79 23.32%
P/EPS 87.74 67.57 76.35 20.01 -100.55 -16.49 -14.64 -
EY 1.14 1.48 1.31 5.00 -0.99 -6.06 -6.83 -
DY 0.00 0.43 0.68 3.93 5.47 0.00 0.00 -
P/NAPS 10.57 13.82 9.87 3.40 2.62 1.15 1.17 44.29%

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