[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.86%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 464,118 326,069 213,520 114,816 417,608 316,847 205,284 72.00%
PBT 53,566 35,160 24,899 14,869 56,689 41,893 27,248 56.73%
Tax -14,356 -10,014 -6,895 -4,213 -12,205 -8,868 -6,692 66.10%
NP 39,210 25,146 18,004 10,656 44,484 33,025 20,556 53.62%
-
NP to SH 39,600 25,401 18,196 10,752 44,536 33,025 20,556 54.63%
-
Tax Rate 26.80% 28.48% 27.69% 28.33% 21.53% 21.17% 24.56% -
Total Cost 424,908 300,923 195,516 104,160 373,124 283,822 184,728 73.98%
-
Net Worth 221,832 196,562 210,093 205,169 205,169 194,647 185,463 12.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 28,707 13,104 13,130 - 32,827 25,952 17,739 37.71%
Div Payout % 72.49% 51.59% 72.16% - 73.71% 78.59% 86.30% -
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 221,832 196,562 210,093 205,169 205,169 194,647 185,463 12.64%
NOSH 1,313,087 1,313,087 1,313,087 820,679 820,679 820,679 820,679 36.68%
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 8.45% 7.71% 8.43% 9.28% 10.65% 10.42% 10.01% -
ROE 17.85% 12.92% 8.66% 5.24% 21.71% 16.97% 11.08% -
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 35.57 24.88 16.26 13.99 50.89 39.07 25.46 24.89%
EPS 3.02 1.94 1.39 1.31 5.48 4.08 2.54 12.19%
DPS 2.20 1.00 1.00 0.00 4.00 3.20 2.20 0.00%
NAPS 0.17 0.15 0.16 0.25 0.25 0.24 0.23 -18.20%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.87 8.34 5.46 2.94 10.68 8.10 5.25 72.00%
EPS 1.01 0.65 0.47 0.27 1.14 0.84 0.53 53.52%
DPS 0.73 0.34 0.34 0.00 0.84 0.66 0.45 37.94%
NAPS 0.0567 0.0503 0.0537 0.0525 0.0525 0.0498 0.0474 12.64%
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 1.58 1.28 0.925 1.26 0.90 0.685 0.56 -
P/RPS 4.44 5.14 5.69 9.01 1.77 1.75 2.20 59.49%
P/EPS 52.06 66.03 66.75 96.17 16.58 16.82 21.97 77.45%
EY 1.92 1.51 1.50 1.04 6.03 5.94 4.55 -43.65%
DY 1.39 0.78 1.08 0.00 4.44 4.67 3.93 -49.89%
P/NAPS 9.29 8.53 5.78 5.04 3.60 2.85 2.43 143.90%
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 21/02/22 22/11/21 23/08/21 31/05/21 22/02/21 23/11/20 24/08/20 -
Price 1.69 1.48 1.25 1.45 1.10 0.815 0.73 -
P/RPS 4.75 5.95 7.69 10.36 2.16 2.09 2.87 39.78%
P/EPS 55.69 76.35 90.20 110.68 20.27 20.01 28.64 55.60%
EY 1.80 1.31 1.11 0.90 4.93 5.00 3.49 -35.60%
DY 1.30 0.68 0.80 0.00 3.64 3.93 3.01 -42.77%
P/NAPS 9.94 9.87 7.81 5.80 4.40 3.40 3.17 113.78%

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