[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 133.99%
YoY- 121.76%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 422,462 410,568 418,264 337,278 339,350 146,858 70,312 229.42%
PBT 55,857 54,496 50,236 11,182 672 -42,646 -268 -
Tax -11,824 -13,384 -12,432 -8,759 -7,800 -2,252 -824 487.64%
NP 44,033 41,112 37,804 2,423 -7,128 -44,898 -1,092 -
-
NP to SH 44,033 41,112 37,804 2,423 -7,128 -44,898 -1,092 -
-
Tax Rate 21.17% 24.56% 24.75% 78.33% 1,160.71% - - -
Total Cost 378,429 369,456 380,460 334,855 346,478 191,756 71,404 203.05%
-
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 34,603 35,479 32,362 35,944 39,172 - - -
Div Payout % 78.59% 86.30% 85.61% 1,483.47% 0.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.19%
NOSH 820,679 820,679 820,679 820,679 820,679 820,679 106,000 289.90%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.42% 10.01% 9.04% 0.72% -2.10% -30.57% -1.55% -
ROE 22.62% 22.17% 20.32% 1.28% -3.47% -22.80% -1.78% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.09 50.92 51.70 41.10 41.35 17.90 66.35 -14.85%
EPS 5.44 5.08 4.68 0.30 -0.87 -5.48 -1.04 -
DPS 4.27 4.40 4.00 4.38 4.77 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.25 0.24 0.58 -44.38%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.72 10.42 10.62 8.56 8.61 3.73 1.78 229.93%
EPS 1.12 1.04 0.96 0.06 -0.18 -1.14 -0.03 -
DPS 0.88 0.90 0.82 0.91 0.99 0.00 0.00 -
NAPS 0.0494 0.0471 0.0472 0.0479 0.0521 0.05 0.0156 115.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.685 0.56 0.505 0.64 0.73 0.78 0.85 -
P/RPS 1.32 1.10 0.98 1.56 1.77 4.36 1.28 2.06%
P/EPS 12.62 10.98 10.81 216.76 -84.05 -14.26 -82.49 -
EY 7.93 9.10 9.25 0.46 -1.19 -7.01 -1.21 -
DY 6.23 7.86 7.92 6.84 6.54 0.00 0.00 -
P/NAPS 2.85 2.43 2.20 2.78 2.92 3.25 1.47 55.29%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 27/05/19 -
Price 0.815 0.73 0.715 0.625 0.655 0.70 0.76 -
P/RPS 1.56 1.43 1.38 1.52 1.58 3.91 1.15 22.47%
P/EPS 15.01 14.32 15.30 211.68 -75.41 -12.79 -73.75 -
EY 6.66 6.98 6.53 0.47 -1.33 -7.82 -1.36 -
DY 5.24 6.03 5.59 7.01 7.29 0.00 0.00 -
P/NAPS 3.40 3.17 3.11 2.72 2.62 2.92 1.31 88.53%

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