[HEXTAR] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -12.48%
YoY- -9.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 599,488 616,670 426,830 399,612 186,321 70,790 63,140 45.49%
PBT 65,800 82,376 49,956 52,571 -16,874 -9,576 -26,716 -
Tax -20,855 -19,696 -13,351 -11,777 -3,149 -1,457 -735 74.59%
NP 44,945 62,680 36,605 40,794 -20,023 -11,033 -27,451 -
-
NP to SH 37,331 59,164 36,912 40,794 -20,023 -11,033 -27,451 -
-
Tax Rate 31.69% 23.91% 26.73% 22.40% - - - -
Total Cost 554,543 553,990 390,225 358,818 206,344 81,823 90,591 35.23%
-
Net Worth 271,324 219,486 196,562 194,647 205,163 68,882 77,360 23.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 25,715 28,674 19,696 32,442 29,379 - - -
Div Payout % 68.88% 48.47% 53.36% 79.53% 0.00% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 271,324 219,486 196,562 194,647 205,163 68,882 77,360 23.25%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 105,973 82.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.50% 10.16% 8.58% 10.21% -10.75% -15.59% -43.48% -
ROE 13.76% 26.96% 18.78% 20.96% -9.76% -16.02% -35.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.47 47.76 32.57 49.27 22.70 66.80 59.58 -20.11%
EPS 0.96 4.58 2.82 5.03 -2.44 -10.41 -25.90 -
DPS 0.66 2.20 1.50 4.00 3.58 0.00 0.00 -
NAPS 0.07 0.17 0.15 0.24 0.25 0.65 0.73 -32.33%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.33 15.77 10.92 10.22 4.77 1.81 1.61 45.56%
EPS 0.95 1.51 0.94 1.04 -0.51 -0.28 -0.70 -
DPS 0.66 0.73 0.50 0.83 0.75 0.00 0.00 -
NAPS 0.0694 0.0561 0.0503 0.0498 0.0525 0.0176 0.0198 23.23%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.765 1.76 1.28 0.685 0.73 0.79 0.845 -
P/RPS 4.95 3.68 3.93 1.39 3.22 1.18 1.42 23.12%
P/EPS 79.43 38.41 45.44 13.62 -29.92 -7.59 -3.26 -
EY 1.26 2.60 2.20 7.34 -3.34 -13.18 -30.66 -
DY 0.87 1.25 1.17 5.84 4.90 0.00 0.00 -
P/NAPS 10.93 10.35 8.53 2.85 2.92 1.22 1.16 45.30%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 -
Price 0.74 2.35 1.48 0.765 0.655 0.75 0.855 -
P/RPS 4.78 4.92 4.54 1.55 2.88 1.12 1.44 22.12%
P/EPS 76.83 51.28 52.54 15.21 -26.85 -7.20 -3.30 -
EY 1.30 1.95 1.90 6.58 -3.73 -13.88 -30.30 -
DY 0.90 0.94 1.02 5.23 5.47 0.00 0.00 -
P/NAPS 10.57 13.82 9.87 3.19 2.62 1.15 1.17 44.29%

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