[HEXCAP] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 27.95%
YoY- 220.85%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 86,645 46,739 55,974 100,696 88,660 98,006 96,949 -1.85%
PBT 11,160 -8,158 -4,927 8,641 1,777 9,256 8,250 5.15%
Tax -641 302 506 -1,001 -1,271 -3,121 -1,712 -15.09%
NP 10,519 -7,856 -4,421 7,640 506 6,135 6,538 8.24%
-
NP to SH 7,782 -6,406 -2,940 8,708 2,714 7,522 7,277 1.12%
-
Tax Rate 5.74% - - 11.58% 71.53% 33.72% 20.75% -
Total Cost 76,126 54,595 60,395 93,056 88,154 91,871 90,411 -2.82%
-
Net Worth 122,211 81,286 88,026 90,558 84,059 84,316 78,432 7.66%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 16 32 32 2,418 -
Div Payout % - - - 0.19% 1.19% 0.43% 33.24% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 122,211 81,286 88,026 90,558 84,059 84,316 78,432 7.66%
NOSH 230,587 161,250 161,250 161,250 161,249 161,250 161,250 6.13%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.14% -16.81% -7.90% 7.59% 0.57% 6.26% 6.74% -
ROE 6.37% -7.88% -3.34% 9.62% 3.23% 8.92% 9.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.58 28.99 34.71 62.45 54.98 60.68 60.12 -7.52%
EPS 3.37 -3.97 -1.82 5.40 1.68 4.66 4.51 -4.73%
DPS 0.00 0.00 0.00 0.01 0.02 0.02 1.50 -
NAPS 0.53 0.5041 0.5459 0.5616 0.5213 0.522 0.4864 1.43%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.39 10.46 12.52 22.53 19.84 21.93 21.69 -1.84%
EPS 1.74 -1.43 -0.66 1.95 0.61 1.68 1.63 1.09%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.54 -
NAPS 0.2734 0.1819 0.1969 0.2026 0.1881 0.1886 0.1755 7.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.09 0.36 0.67 0.835 0.55 0.575 0.73 -
P/RPS 2.90 1.24 1.93 1.34 1.00 0.95 1.21 15.66%
P/EPS 32.30 -9.06 -36.75 15.46 32.68 12.35 16.18 12.19%
EY 3.10 -11.04 -2.72 6.47 3.06 8.10 6.18 -10.85%
DY 0.00 0.00 0.00 0.01 0.04 0.03 2.05 -
P/NAPS 2.06 0.71 1.23 1.49 1.06 1.10 1.50 5.42%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 21/11/19 23/11/18 22/11/17 30/11/16 27/11/15 -
Price 1.02 0.39 0.71 0.725 0.495 0.56 0.80 -
P/RPS 2.71 1.35 2.05 1.16 0.90 0.92 1.33 12.58%
P/EPS 30.22 -9.82 -38.94 13.43 29.41 12.03 17.73 9.28%
EY 3.31 -10.19 -2.57 7.45 3.40 8.32 5.64 -8.49%
DY 0.00 0.00 0.00 0.01 0.04 0.04 1.87 -
P/NAPS 1.92 0.77 1.30 1.29 0.95 1.07 1.64 2.65%

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