[HEXCAP] YoY Quarter Result on 30-Sep-2019 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 30.19%
YoY- -158.9%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 74,973 22,171 17,621 11,307 23,924 22,682 23,413 19.60%
PBT 17,987 3,875 1,189 -742 1,024 -1,225 2,558 34.98%
Tax -4,432 -256 -22 -36 -308 -213 -735 31.83%
NP 13,555 3,619 1,167 -778 716 -1,438 1,823 36.15%
-
NP to SH 13,232 2,525 727 -622 1,056 -846 1,906 34.72%
-
Tax Rate 24.64% 6.61% 1.85% - 30.08% - 28.73% -
Total Cost 61,418 18,552 16,454 12,085 23,208 24,120 21,590 17.44%
-
Net Worth 245,774 122,211 81,286 88,026 90,558 84,059 84,172 17.91%
Dividend
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 16 32 3,225 -
Div Payout % - - - - 1.53% 0.00% 169.20% -
Equity
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 245,774 122,211 81,286 88,026 90,558 84,059 84,172 17.91%
NOSH 384,022 230,587 161,250 161,250 161,250 161,249 161,250 14.27%
Ratio Analysis
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 18.08% 16.32% 6.62% -6.88% 2.99% -6.34% 7.79% -
ROE 5.38% 2.07% 0.89% -0.71% 1.17% -1.01% 2.26% -
Per Share
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 19.52 9.62 10.93 7.01 14.84 14.07 14.52 4.65%
EPS 3.45 1.09 0.45 -0.39 0.65 -0.52 1.18 17.94%
DPS 0.00 0.00 0.00 0.00 0.01 0.02 2.00 -
NAPS 0.64 0.53 0.5041 0.5459 0.5616 0.5213 0.522 3.18%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.77 4.96 3.94 2.53 5.35 5.07 5.24 19.59%
EPS 2.96 0.56 0.16 -0.14 0.24 -0.19 0.43 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.72 -
NAPS 0.5499 0.2734 0.1819 0.1969 0.2026 0.1881 0.1883 17.92%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.625 1.09 0.36 0.67 0.835 0.55 0.575 -
P/RPS 3.20 11.34 3.29 9.55 5.63 3.91 3.96 -3.22%
P/EPS 18.14 99.54 79.85 -173.69 127.50 -104.83 48.65 -14.07%
EY 5.51 1.00 1.25 -0.58 0.78 -0.95 2.06 16.33%
DY 0.00 0.00 0.00 0.00 0.01 0.04 3.48 -
P/NAPS 0.98 2.06 0.71 1.23 1.49 1.06 1.10 -1.76%
Price Multiplier on Announcement Date
31/03/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/05/23 24/11/21 19/11/20 21/11/19 23/11/18 22/11/17 30/11/16 -
Price 0.74 1.02 0.39 0.71 0.725 0.495 0.56 -
P/RPS 3.79 10.61 3.57 10.13 4.89 3.52 3.86 -0.28%
P/EPS 21.48 93.15 86.50 -184.06 110.71 -94.35 47.38 -11.45%
EY 4.66 1.07 1.16 -0.54 0.90 -1.06 2.11 12.96%
DY 0.00 0.00 0.00 0.00 0.01 0.04 3.57 -
P/NAPS 1.16 1.92 0.77 1.30 1.29 0.95 1.07 1.24%

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