[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 81.27%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 21,149 8,486 108,169 91,410 59,544 28,203 124,099 -69.16%
PBT 2,310 790 49,179 10,064 5,497 2,381 13,747 -69.44%
Tax -722 -323 -2,939 -3,011 -1,610 -759 -3,076 -61.84%
NP 1,588 467 46,240 7,053 3,887 1,622 10,671 -71.82%
-
NP to SH 1,831 518 46,312 7,075 3,903 1,631 10,687 -69.05%
-
Tax Rate 31.26% 40.89% 5.98% 29.92% 29.29% 31.88% 22.38% -
Total Cost 19,561 8,019 61,929 84,357 55,657 26,581 113,428 -68.91%
-
Net Worth 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 20,323 20,192 - - 202 - - -
Div Payout % 1,109.97% 3,898.13% - - 5.19% - - -
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 160,047 157,752 178,687 139,575 136,807 152,611 150,831 4.02%
NOSH 127,356 127,356 126,998 126,998 126,998 125,410 125,410 1.02%
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 7.51% 5.50% 42.75% 7.72% 6.53% 5.75% 8.60% -
ROE 1.14% 0.33% 25.92% 5.07% 2.85% 1.07% 7.09% -
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 16.65 6.72 85.35 72.04 47.01 22.55 100.38 -69.71%
EPS 1.40 0.40 36.70 5.60 3.10 1.30 8.60 -70.08%
DPS 16.00 16.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 1.26 1.25 1.41 1.10 1.08 1.22 1.22 2.16%
Adjusted Per Share Value based on latest NOSH - 126,998
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.17 0.47 5.96 5.04 3.28 1.55 6.84 -69.08%
EPS 0.10 0.03 2.55 0.39 0.22 0.09 0.59 -69.27%
DPS 1.12 1.11 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0882 0.0869 0.0985 0.0769 0.0754 0.0841 0.0831 4.03%
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 0.67 0.605 0.51 0.66 0.705 0.81 0.88 -
P/RPS 4.02 9.00 0.60 0.92 1.50 3.59 0.88 174.55%
P/EPS 46.48 147.40 1.40 11.84 22.88 62.12 10.18 174.45%
EY 2.15 0.68 71.66 8.45 4.37 1.61 9.82 -63.57%
DY 23.88 26.45 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 0.53 0.48 0.36 0.60 0.65 0.66 0.72 -18.42%
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 27/11/20 25/08/20 30/06/20 26/02/20 25/11/19 28/08/19 29/05/19 -
Price 0.695 0.62 0.61 0.68 0.71 0.735 0.82 -
P/RPS 4.17 9.22 0.71 0.94 1.51 3.26 0.82 194.84%
P/EPS 48.21 151.05 1.67 12.20 23.04 56.37 9.49 194.64%
EY 2.07 0.66 59.91 8.20 4.34 1.77 10.54 -66.11%
DY 23.02 25.81 0.00 0.00 0.23 0.00 0.00 -
P/NAPS 0.55 0.50 0.43 0.62 0.66 0.60 0.67 -12.29%

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