[HEXTAR] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 13.85%
YoY- 9.29%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 502,932 427,858 340,361 70,245 70,737 65,861 83,856 34.77%
PBT 60,252 58,999 13,281 -9,418 -9,558 -24,664 -2,632 -
Tax -15,223 -13,310 -9,496 -175 -1,018 -419 -370 85.74%
NP 45,029 45,689 3,785 -9,593 -10,576 -25,083 -3,002 -
-
NP to SH 44,557 45,837 3,785 -9,593 -10,576 -25,091 -3,002 -
-
Tax Rate 25.27% 22.56% 71.50% - - - - -
Total Cost 457,903 382,169 336,576 79,838 81,313 90,944 86,858 31.90%
-
Net Worth 221,640 205,169 186,087 61,464 72,061 80,539 124,262 10.11%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 28,789 24,352 44,035 - - - - -
Div Payout % 64.61% 53.13% 1,163.42% - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 221,640 205,169 186,087 61,464 72,061 80,539 124,262 10.11%
NOSH 1,313,087 820,679 820,679 106,000 106,000 105,973 106,206 52.03%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.95% 10.68% 1.11% -13.66% -14.95% -38.08% -3.58% -
ROE 20.10% 22.34% 2.03% -15.61% -14.68% -31.15% -2.42% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 38.58 52.13 42.07 66.29 66.75 62.15 78.96 -11.24%
EPS 3.42 5.59 0.47 -9.05 -9.98 -23.68 -2.83 -
DPS 2.20 3.00 5.38 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.23 0.58 0.68 0.76 1.17 -27.48%
Adjusted Per Share Value based on latest NOSH - 106,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 12.86 10.94 8.70 1.80 1.81 1.68 2.14 34.81%
EPS 1.14 1.17 0.10 -0.25 -0.27 -0.64 -0.08 -
DPS 0.74 0.62 1.13 0.00 0.00 0.00 0.00 -
NAPS 0.0567 0.0525 0.0476 0.0157 0.0184 0.0206 0.0318 10.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.59 1.26 0.505 0.85 0.95 0.855 0.485 -
P/RPS 4.12 2.42 1.20 1.28 1.42 1.38 0.61 37.46%
P/EPS 46.52 22.56 107.95 -9.39 -9.52 -3.61 -17.16 -
EY 2.15 4.43 0.93 -10.65 -10.51 -27.69 -5.83 -
DY 1.38 2.38 10.65 0.00 0.00 0.00 0.00 -
P/NAPS 9.35 5.04 2.20 1.47 1.40 1.13 0.41 68.35%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 31/05/21 19/05/20 27/05/19 21/05/18 29/05/17 02/06/16 -
Price 1.70 1.45 0.715 0.76 0.94 1.07 0.485 -
P/RPS 4.41 2.78 1.70 1.15 1.41 1.72 0.61 39.03%
P/EPS 49.74 25.96 152.84 -8.40 -9.42 -4.52 -17.16 -
EY 2.01 3.85 0.65 -11.91 -10.62 -22.13 -5.83 -
DY 1.29 2.07 7.52 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 5.80 3.11 1.31 1.38 1.41 0.41 70.25%

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