[HEXTAR] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 29.82%
YoY- -81.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 616,670 426,830 399,612 186,321 70,790 63,140 77,102 41.39%
PBT 82,376 49,956 52,571 -16,874 -9,576 -26,716 -4,298 -
Tax -19,696 -13,351 -11,777 -3,149 -1,457 -735 343 -
NP 62,680 36,605 40,794 -20,023 -11,033 -27,451 -3,955 -
-
NP to SH 59,164 36,912 40,794 -20,023 -11,033 -27,451 -3,963 -
-
Tax Rate 23.91% 26.73% 22.40% - - - - -
Total Cost 553,990 390,225 358,818 206,344 81,823 90,591 81,057 37.73%
-
Net Worth 219,486 196,562 194,647 205,163 68,882 77,360 104,913 13.08%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 28,674 19,696 32,442 29,379 - - - -
Div Payout % 48.47% 53.36% 79.53% 0.00% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 219,486 196,562 194,647 205,163 68,882 77,360 104,913 13.08%
NOSH 1,313,087 1,313,087 820,679 820,679 106,000 105,973 106,000 52.08%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.16% 8.58% 10.21% -10.75% -15.59% -43.48% -5.13% -
ROE 26.96% 18.78% 20.96% -9.76% -16.02% -35.48% -3.78% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 47.76 32.57 49.27 22.70 66.80 59.58 72.76 -6.77%
EPS 4.58 2.82 5.03 -2.44 -10.41 -25.90 -3.74 -
DPS 2.20 1.50 4.00 3.58 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.24 0.25 0.65 0.73 0.99 -25.43%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.77 10.92 10.22 4.77 1.81 1.61 1.97 41.41%
EPS 1.51 0.94 1.04 -0.51 -0.28 -0.70 -0.10 -
DPS 0.73 0.50 0.83 0.75 0.00 0.00 0.00 -
NAPS 0.0561 0.0503 0.0498 0.0525 0.0176 0.0198 0.0268 13.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.76 1.28 0.685 0.73 0.79 0.845 0.39 -
P/RPS 3.68 3.93 1.39 3.22 1.18 1.42 0.54 37.67%
P/EPS 38.41 45.44 13.62 -29.92 -7.59 -3.26 -10.43 -
EY 2.60 2.20 7.34 -3.34 -13.18 -30.66 -9.59 -
DY 1.25 1.17 5.84 4.90 0.00 0.00 0.00 -
P/NAPS 10.35 8.53 2.85 2.92 1.22 1.16 0.39 72.66%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 -
Price 2.35 1.48 0.765 0.655 0.75 0.855 0.305 -
P/RPS 4.92 4.54 1.55 2.88 1.12 1.44 0.42 50.67%
P/EPS 51.28 52.54 15.21 -26.85 -7.20 -3.30 -8.16 -
EY 1.95 1.90 6.58 -3.73 -13.88 -30.30 -12.26 -
DY 0.94 1.02 5.23 5.47 0.00 0.00 0.00 -
P/NAPS 13.82 9.87 3.19 2.62 1.15 1.17 0.31 88.24%

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