[HEXTAR] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.92%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 464,118 417,608 253,373 68,148 69,039 69,355 97,823 29.59%
PBT 53,566 56,689 655 -10,947 -11,528 -21,663 -888 -
Tax -14,356 -12,205 -6,594 -188 -875 -394 -726 64.36%
NP 39,210 44,484 -5,939 -11,135 -12,403 -22,057 -1,614 -
-
NP to SH 39,663 44,536 -5,939 -11,135 -12,403 -22,065 -1,614 -
-
Tax Rate 26.80% 21.53% 1,006.72% - - - - -
Total Cost 424,908 373,124 259,312 79,283 81,442 91,412 99,437 27.35%
-
Net Worth 221,832 205,169 188,749 62,524 74,181 83,718 127,208 9.70%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 28,789 32,442 35,944 - - - - -
Div Payout % 72.59% 72.85% 0.00% - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 221,832 205,169 188,749 62,524 74,181 83,718 127,208 9.70%
NOSH 1,313,087 820,679 820,679 106,000 106,000 106,000 106,006 52.05%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.45% 10.65% -2.34% -16.34% -17.97% -31.80% -1.65% -
ROE 17.88% 21.71% -3.15% -17.81% -16.72% -26.36% -1.27% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 35.57 50.89 30.87 64.31 65.15 65.45 92.28 -14.67%
EPS 3.04 5.43 -0.72 -10.51 -11.70 -20.82 -1.52 -
DPS 2.21 4.00 4.38 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.23 0.59 0.70 0.79 1.20 -27.77%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.87 10.68 6.48 1.74 1.77 1.77 2.50 29.61%
EPS 1.01 1.14 -0.15 -0.28 -0.32 -0.56 -0.04 -
DPS 0.74 0.83 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0525 0.0483 0.016 0.019 0.0214 0.0325 9.71%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.58 0.90 0.64 0.75 0.92 0.255 0.70 -
P/RPS 4.44 1.77 2.07 1.17 1.41 0.39 0.76 34.16%
P/EPS 51.98 16.58 -88.44 -7.14 -7.86 -1.22 -45.98 -
EY 1.92 6.03 -1.13 -14.01 -12.72 -81.65 -2.18 -
DY 1.40 4.44 6.84 0.00 0.00 0.00 0.00 -
P/NAPS 9.29 3.60 2.78 1.27 1.31 0.32 0.58 58.70%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 -
Price 1.74 1.10 0.625 0.85 1.11 0.55 0.58 -
P/RPS 4.89 2.16 2.02 1.32 1.70 0.84 0.63 40.66%
P/EPS 57.25 20.27 -86.36 -8.09 -9.48 -2.64 -38.09 -
EY 1.75 4.93 -1.16 -12.36 -10.54 -37.86 -2.63 -
DY 1.27 3.64 7.01 0.00 0.00 0.00 0.00 -
P/NAPS 10.24 4.40 2.72 1.44 1.59 0.70 0.48 66.45%

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