[HEXTAR] YoY 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- -30.77%
YoY- -32.97%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 212,963 133,480 162,658 98,704 100,718 55,851 18,229 50.57%
PBT 32,610 16,162 20,436 10,030 14,689 -21,256 -3,343 -
Tax -7,807 -4,895 -4,626 -2,682 -3,584 -920 105 -
NP 24,803 11,267 15,810 7,348 11,105 -22,176 -3,238 -
-
NP to SH 19,159 8,670 15,301 7,444 11,105 -22,176 -3,238 -
-
Tax Rate 23.94% 30.29% 22.64% 26.74% 24.40% - - -
Total Cost 188,160 122,213 146,848 91,356 89,613 78,027 21,467 43.54%
-
Net Worth 273,699 232,564 247,307 210,093 185,463 196,956 68,882 25.82%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 19,549 - 13,016 13,130 9,676 - - -
Div Payout % 102.04% - 85.07% 176.40% 87.14% - - -
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 273,699 232,564 247,307 210,093 185,463 196,956 68,882 25.82%
NOSH 3,909,999 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 82.35%
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 11.65% 8.44% 9.72% 7.44% 11.03% -39.71% -17.76% -
ROE 7.00% 3.73% 6.19% 3.54% 5.99% -11.26% -4.70% -
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 5.45 3.44 12.50 7.52 12.49 6.81 17.20 -17.41%
EPS 0.49 0.23 1.18 0.57 1.38 -2.70 -3.06 -
DPS 0.50 0.00 1.00 1.00 1.20 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 5.45 3.41 4.16 2.52 2.58 1.43 0.47 50.39%
EPS 0.49 0.22 0.39 0.19 0.28 -0.57 -0.08 -
DPS 0.50 0.00 0.33 0.34 0.25 0.00 0.00 -
NAPS 0.07 0.0595 0.0632 0.0537 0.0474 0.0504 0.0176 25.84%
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 15.88 22.36 12.00 12.31 4.48 11.46 5.35 19.86%
P/EPS 176.53 344.24 127.60 163.17 40.66 -28.86 -30.11 -
EY 0.57 0.29 0.78 0.61 2.46 -3.46 -3.32 -
DY 0.58 0.00 0.67 1.08 2.14 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 15.88 21.92 12.96 16.63 5.84 10.29 5.12 20.74%
P/EPS 176.53 337.54 137.81 220.49 53.01 -25.90 -28.80 -
EY 0.57 0.30 0.73 0.45 1.89 -3.86 -3.47 -
DY 0.58 0.00 0.62 0.80 1.64 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