[HEXTAR] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 8.83%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 426,830 399,612 186,321 70,790 63,140 77,102 50,908 42.48%
PBT 49,956 52,571 -16,874 -9,576 -26,716 -4,298 1,309 83.38%
Tax -13,351 -11,777 -3,149 -1,457 -735 343 -591 68.05%
NP 36,605 40,794 -20,023 -11,033 -27,451 -3,955 718 92.44%
-
NP to SH 36,912 40,794 -20,023 -11,033 -27,451 -3,963 718 92.71%
-
Tax Rate 26.73% 22.40% - - - - 45.15% -
Total Cost 390,225 358,818 206,344 81,823 90,591 81,057 50,190 40.70%
-
Net Worth 196,562 194,647 205,163 68,882 77,360 104,913 95,873 12.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 19,696 32,442 29,379 - - - - -
Div Payout % 53.36% 79.53% 0.00% - - - - -
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 196,562 194,647 205,163 68,882 77,360 104,913 95,873 12.69%
NOSH 1,313,087 820,679 820,679 106,000 105,973 106,000 104,210 52.48%
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 8.58% 10.21% -10.75% -15.59% -43.48% -5.13% 1.41% -
ROE 18.78% 20.96% -9.76% -16.02% -35.48% -3.78% 0.75% -
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 32.57 49.27 22.70 66.80 59.58 72.76 48.85 -6.52%
EPS 2.82 5.03 -2.44 -10.41 -25.90 -3.74 0.69 26.41%
DPS 1.50 4.00 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.24 0.25 0.65 0.73 0.99 0.92 -26.06%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 10.92 10.22 4.77 1.81 1.61 1.97 1.30 42.52%
EPS 0.94 1.04 -0.51 -0.28 -0.70 -0.10 0.02 89.85%
DPS 0.50 0.83 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0498 0.0525 0.0176 0.0198 0.0268 0.0245 12.72%
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 1.28 0.685 0.73 0.79 0.845 0.39 0.515 -
P/RPS 3.93 1.39 3.22 1.18 1.42 0.54 1.05 24.57%
P/EPS 45.44 13.62 -29.92 -7.59 -3.26 -10.43 74.75 -7.95%
EY 2.20 7.34 -3.34 -13.18 -30.66 -9.59 1.34 8.60%
DY 1.17 5.84 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 8.53 2.85 2.92 1.22 1.16 0.39 0.56 57.37%
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 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 30/11/15 -
Price 1.48 0.765 0.655 0.75 0.855 0.305 0.555 -
P/RPS 4.54 1.55 2.88 1.12 1.44 0.42 1.14 25.87%
P/EPS 52.54 15.21 -26.85 -7.20 -3.30 -8.16 80.55 -6.86%
EY 1.90 6.58 -3.73 -13.88 -30.30 -12.26 1.24 7.36%
DY 1.02 5.23 5.47 0.00 0.00 0.00 0.00 -
P/NAPS 9.87 3.19 2.62 1.15 1.17 0.31 0.60 59.40%

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