[HEXTAR] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -11.12%
YoY- 223.02%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 139,739 138,049 100,761 82,765 15,713 18,355 12,456 49.59%
PBT 11,042 18,406 14,796 10,678 -6,851 -5,480 -20,668 -
Tax -4,619 -4,342 -3,337 -2,909 536 -733 -593 40.77%
NP 6,423 14,064 11,459 7,769 -6,315 -6,213 -21,261 -
-
NP to SH 4,640 14,262 11,511 7,769 -6,315 -6,213 -21,261 -
-
Tax Rate 41.83% 23.59% 22.55% 27.24% - - - -
Total Cost 133,316 123,985 89,302 74,996 22,028 24,568 33,717 25.73%
-
Net Worth 231,435 221,832 205,169 188,749 62,524 74,181 83,718 18.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 25,715 15,658 6,565 6,565 - - - -
Div Payout % 554.20% 109.79% 57.04% 84.51% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 231,435 221,832 205,169 188,749 62,524 74,181 83,718 18.45%
NOSH 1,313,087 1,313,087 820,679 820,679 106,000 106,000 106,000 52.08%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.60% 10.19% 11.37% 9.39% -40.19% -33.85% -170.69% -
ROE 2.00% 6.43% 5.61% 4.12% -10.10% -8.38% -25.40% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.87 10.58 12.28 10.09 14.83 17.32 11.75 -1.28%
EPS 0.36 1.09 1.40 0.95 -5.96 -5.86 -20.06 -
DPS 2.00 1.20 0.80 0.80 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.25 0.23 0.59 0.70 0.79 -21.83%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.57 3.53 2.58 2.12 0.40 0.47 0.32 49.45%
EPS 0.12 0.36 0.29 0.20 -0.16 -0.16 -0.54 -
DPS 0.66 0.40 0.17 0.17 0.00 0.00 0.00 -
NAPS 0.0592 0.0567 0.0525 0.0483 0.016 0.019 0.0214 18.47%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.28 1.58 0.90 0.64 0.75 0.92 0.255 -
P/RPS 20.98 14.93 7.33 6.35 5.06 5.31 2.17 45.93%
P/EPS 631.79 144.56 64.17 67.60 -12.59 -15.69 -1.27 -
EY 0.16 0.69 1.56 1.48 -7.95 -6.37 -78.68 -
DY 0.88 0.76 0.89 1.25 0.00 0.00 0.00 -
P/NAPS 12.67 9.29 3.60 2.78 1.27 1.31 0.32 84.56%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 21/02/22 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 -
Price 2.23 1.69 1.10 0.625 0.85 1.11 0.55 -
P/RPS 20.52 15.97 8.96 6.20 5.73 6.41 4.68 27.92%
P/EPS 617.94 154.63 78.42 66.02 -14.26 -18.93 -2.74 -
EY 0.16 0.65 1.28 1.51 -7.01 -5.28 -36.48 -
DY 0.90 0.71 0.73 1.28 0.00 0.00 0.00 -
P/NAPS 12.39 9.94 4.40 2.72 1.44 1.59 0.70 61.39%

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