[HEXTECH] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -6.79%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 107,478 76,054 44,196 42,347 43,334 42,298 33,944 115.17%
PBT 16,009 2,010 2,188 4,276 4,977 4,620 3,160 194.10%
Tax -562 -980 -1,292 -722 -1,190 -1,444 -1,292 -42.50%
NP 15,446 1,030 896 3,554 3,786 3,176 1,868 307.33%
-
NP to SH 15,754 1,030 896 3,839 4,118 3,662 2,072 285.23%
-
Tax Rate 3.51% 48.76% 59.05% 16.88% 23.91% 31.26% 40.89% -
Total Cost 92,032 75,024 43,300 38,793 39,548 39,122 32,076 101.52%
-
Net Worth 169,816 159,129 157,845 162,685 161,336 160,047 157,752 5.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 20,335 27,101 40,647 80,769 -
Div Payout % - - - 529.71% 658.01% 1,109.97% 3,898.13% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 169,816 159,129 157,845 162,685 161,336 160,047 157,752 5.02%
NOSH 128,649 128,649 128,649 128,649 127,356 127,356 127,356 0.67%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 14.37% 1.35% 2.03% 8.39% 8.74% 7.51% 5.50% -
ROE 9.28% 0.65% 0.57% 2.36% 2.55% 2.29% 1.31% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 83.54 59.26 34.44 33.32 34.11 33.30 26.90 112.42%
EPS 12.27 0.80 0.80 3.00 3.20 2.80 1.60 287.44%
DPS 0.00 0.00 0.00 16.00 21.33 32.00 64.00 -
NAPS 1.32 1.24 1.23 1.28 1.27 1.26 1.25 3.68%
Adjusted Per Share Value based on latest NOSH - 128,649
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.22 3.69 2.15 2.06 2.11 2.05 1.65 115.05%
EPS 0.77 0.05 0.04 0.19 0.20 0.18 0.10 288.48%
DPS 0.00 0.00 0.00 0.99 1.32 1.97 3.92 -
NAPS 0.0825 0.0773 0.0767 0.079 0.0784 0.0778 0.0766 5.05%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.51 1.73 1.27 1.19 0.70 0.67 0.605 -
P/RPS 3.00 2.92 3.69 3.57 2.05 2.01 2.25 21.07%
P/EPS 20.50 215.54 181.90 39.40 21.59 23.24 36.85 -32.28%
EY 4.88 0.46 0.55 2.54 4.63 4.30 2.71 47.85%
DY 0.00 0.00 0.00 13.45 30.48 47.76 105.79 -
P/NAPS 1.90 1.40 1.03 0.93 0.55 0.53 0.48 149.60%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 23/11/21 23/09/21 15/06/21 25/02/21 27/11/20 25/08/20 -
Price 3.79 2.20 1.49 1.44 1.61 0.695 0.62 -
P/RPS 4.54 3.71 4.33 4.32 4.72 2.09 2.31 56.70%
P/EPS 30.95 274.10 213.41 47.67 49.66 24.11 37.76 -12.38%
EY 3.23 0.36 0.47 2.10 2.01 4.15 2.65 14.06%
DY 0.00 0.00 0.00 11.11 13.25 46.04 103.23 -
P/NAPS 2.87 1.77 1.21 1.13 1.27 0.55 0.50 219.56%

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