[HEXTAR] YoY 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- 12.28%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 182,937 162,333 112,549 111,563 97,179 18,725 18,552 46.41%
PBT 24,855 21,979 10,261 14,645 11,300 843 -605 -
Tax -7,022 -5,648 -3,119 -2,176 -2,559 -610 -230 76.74%
NP 17,833 16,331 7,142 12,469 8,741 233 -835 -
-
NP to SH 15,393 13,955 7,205 12,469 8,741 233 -835 -
-
Tax Rate 28.25% 25.70% 30.40% 14.86% 22.65% 72.36% - -
Total Cost 165,104 146,002 105,407 99,094 88,438 18,492 19,387 42.87%
-
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 - - - 8,110 29,379 - - -
Div Payout % - - - 65.04% 336.11% - - -
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 9.75% 10.06% 6.35% 11.18% 8.99% 1.24% -4.50% -
ROE 5.67% 6.36% 3.67% 6.41% 4.26% 0.34% -1.08% -
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 4.72 12.57 8.59 13.76 11.84 17.67 17.51 -19.61%
EPS 0.40 1.08 0.55 1.54 1.07 0.22 -0.79 -
DPS 0.00 0.00 0.00 1.00 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 4.68 4.15 2.88 2.85 2.49 0.48 0.47 46.65%
EPS 0.39 0.36 0.18 0.32 0.22 0.01 -0.02 -
DPS 0.00 0.00 0.00 0.21 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 16.21 14.00 14.90 4.98 6.16 4.47 4.83 22.34%
P/EPS 192.63 162.83 232.80 44.55 68.54 359.31 -107.24 -
EY 0.52 0.61 0.43 2.24 1.46 0.28 -0.93 -
DY 0.00 0.00 0.00 1.46 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 15.68 18.69 17.23 5.92 5.53 4.24 4.88 21.46%
P/EPS 186.34 217.42 269.18 53.01 61.49 341.11 -108.51 -
EY 0.54 0.46 0.37 1.89 1.63 0.29 -0.92 -
DY 0.00 0.00 0.00 1.23 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