[HEXTECH] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -4.33%
YoY- 407.98%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 196,519 140,499 90,455 49,260 120,303 125,008 120,467 8.49%
PBT -6,519 7,619 12,550 42,848 12,071 14,100 8,957 -
Tax -1,400 -1,834 -251 -821 -3,758 -2,646 -2,163 -6.99%
NP -7,919 5,785 12,299 42,027 8,313 11,454 6,794 -
-
NP to SH -7,363 5,890 12,566 42,325 8,332 11,448 6,664 -
-
Tax Rate - 24.07% 2.00% 1.92% 31.13% 18.77% 24.15% -
Total Cost 204,438 134,714 78,156 7,233 111,990 113,554 113,673 10.27%
-
Net Worth 117,070 124,789 169,816 161,336 139,575 149,546 137,020 -2.58%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 51,459 - 20,192 202 - - -
Div Payout % - 873.68% - 47.71% 2.43% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 117,070 124,789 169,816 161,336 139,575 149,546 137,020 -2.58%
NOSH 128,649 128,649 128,649 127,356 126,998 124,225 123,761 0.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.03% 4.12% 13.60% 85.32% 6.91% 9.16% 5.64% -
ROE -6.29% 4.72% 7.40% 26.23% 5.97% 7.66% 4.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 152.76 109.21 70.31 38.78 94.81 101.15 97.59 7.75%
EPS -5.72 4.58 9.77 33.32 6.57 9.26 5.40 -
DPS 0.00 40.00 0.00 16.00 0.16 0.00 0.00 -
NAPS 0.91 0.97 1.32 1.27 1.10 1.21 1.11 -3.25%
Adjusted Per Share Value based on latest NOSH - 127,356
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.55 6.83 4.39 2.39 5.84 6.07 5.85 8.50%
EPS -0.36 0.29 0.61 2.06 0.40 0.56 0.32 -
DPS 0.00 2.50 0.00 0.98 0.01 0.00 0.00 -
NAPS 0.0569 0.0606 0.0825 0.0784 0.0678 0.0727 0.0666 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 22.50 17.06 2.51 0.70 0.66 0.685 0.685 -
P/RPS 14.73 15.62 3.57 1.81 0.70 0.68 0.70 66.11%
P/EPS -393.13 372.62 25.70 2.10 10.05 7.40 12.69 -
EY -0.25 0.27 3.89 47.60 9.95 13.52 7.88 -
DY 0.00 2.34 0.00 22.86 0.24 0.00 0.00 -
P/NAPS 24.73 17.59 1.90 0.55 0.60 0.57 0.62 84.79%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 25/02/21 26/02/20 25/02/19 23/02/18 -
Price 1.33 28.00 3.79 1.61 0.68 0.79 0.72 -
P/RPS 0.87 25.64 5.39 4.15 0.72 0.78 0.74 2.73%
P/EPS -23.24 611.57 38.80 4.83 10.36 8.53 13.34 -
EY -4.30 0.16 2.58 20.69 9.66 11.72 7.50 -
DY 0.00 1.43 0.00 9.94 0.23 0.00 0.00 -
P/NAPS 1.46 28.87 2.87 1.27 0.62 0.65 0.65 14.43%

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