[HEXTAR] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 14.73%
YoY- 57.85%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
Revenue 427,858 340,361 70,245 70,737 65,861 83,856 99,757 26.22%
PBT 58,999 13,281 -9,418 -9,558 -24,664 -2,632 3,227 59.16%
Tax -13,310 -9,496 -175 -1,018 -419 -370 -1,036 50.43%
NP 45,689 3,785 -9,593 -10,576 -25,083 -3,002 2,191 62.55%
-
NP to SH 45,837 3,785 -9,593 -10,576 -25,091 -3,002 2,191 62.63%
-
Tax Rate 22.56% 71.50% - - - - 32.10% -
Total Cost 382,169 336,576 79,838 81,313 90,944 86,858 97,566 24.40%
-
Net Worth 205,169 186,087 61,464 72,061 80,539 124,262 95,510 13.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
Div 24,352 44,035 - - - - - -
Div Payout % 53.13% 1,163.42% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
Net Worth 205,169 186,087 61,464 72,061 80,539 124,262 95,510 13.00%
NOSH 820,679 820,679 106,000 106,000 105,973 106,206 106,122 38.70%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
NP Margin 10.68% 1.11% -13.66% -14.95% -38.08% -3.58% 2.20% -
ROE 22.34% 2.03% -15.61% -14.68% -31.15% -2.42% 2.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
RPS 52.13 42.07 66.29 66.75 62.15 78.96 94.00 -8.99%
EPS 5.59 0.47 -9.05 -9.98 -23.68 -2.83 2.06 17.31%
DPS 3.00 5.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.58 0.68 0.76 1.17 0.90 -18.52%
Adjusted Per Share Value based on latest NOSH - 106,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
RPS 10.94 8.70 1.80 1.81 1.68 2.14 2.55 26.23%
EPS 1.17 0.10 -0.25 -0.27 -0.64 -0.08 0.06 60.81%
DPS 0.62 1.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0476 0.0157 0.0184 0.0206 0.0318 0.0244 13.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 -
Price 1.26 0.505 0.85 0.95 0.855 0.485 0.74 -
P/RPS 2.42 1.20 1.28 1.42 1.38 0.61 0.79 19.60%
P/EPS 22.56 107.95 -9.39 -9.52 -3.61 -17.16 35.84 -7.13%
EY 4.43 0.93 -10.65 -10.51 -27.69 -5.83 2.79 7.67%
DY 2.38 10.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 2.20 1.47 1.40 1.13 0.41 0.82 33.70%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 CAGR
Date 31/05/21 19/05/20 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 -
Price 1.45 0.715 0.76 0.94 1.07 0.485 0.69 -
P/RPS 2.78 1.70 1.15 1.41 1.72 0.61 0.73 23.84%
P/EPS 25.96 152.84 -8.40 -9.42 -4.52 -17.16 33.42 -3.95%
EY 3.85 0.65 -11.91 -10.62 -22.13 -5.83 2.99 4.12%
DY 2.07 7.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 3.11 1.31 1.38 1.41 0.41 0.77 38.12%

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