[HEXTAR] QoQ 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- -11.12%
YoY- 223.02%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
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 111,563 100,718 104,566 82,765 97,179 55,851 17,578 241.64%
PBT 14,645 14,689 12,559 10,678 11,300 -21,256 -67 -
Tax -2,176 -3,584 -3,108 -2,909 -2,559 -920 -206 379.36%
NP 12,469 11,105 9,451 7,769 8,741 -22,176 -273 -
-
NP to SH 12,469 11,105 9,451 7,769 8,741 -22,176 -273 -
-
Tax Rate 14.86% 24.40% 24.75% 27.24% 22.65% - - -
Total Cost 99,094 89,613 95,115 74,996 88,438 78,027 17,851 212.53%
-
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 8,110 9,676 8,090 6,565 29,379 - - -
Div Payout % 65.04% 87.14% 85.61% 84.51% 336.11% - - -
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 11.18% 11.03% 9.04% 9.39% 8.99% -39.71% -1.55% -
ROE 6.41% 5.99% 5.08% 4.12% 4.26% -11.26% -0.44% -
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 13.76 12.49 12.92 10.09 11.84 6.81 16.59 -11.69%
EPS 1.54 1.38 1.17 0.95 1.07 -2.70 -0.26 -
DPS 1.00 1.20 1.00 0.80 3.58 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 2.83 2.56 2.65 2.10 2.47 1.42 0.45 239.56%
EPS 0.32 0.28 0.24 0.20 0.22 -0.56 -0.01 -
DPS 0.21 0.25 0.21 0.17 0.75 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 4.98 4.48 3.91 6.35 6.16 11.46 5.12 -1.82%
P/EPS 44.55 40.66 43.23 67.60 68.54 -28.86 -329.95 -
EY 2.24 2.46 2.31 1.48 1.46 -3.46 -0.30 -
DY 1.46 2.14 1.98 1.25 4.90 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 5.92 5.84 5.53 6.20 5.53 10.29 4.58 18.60%
P/EPS 53.01 53.01 61.21 66.02 61.49 -25.90 -295.02 -
EY 1.89 1.89 1.63 1.51 1.63 -3.86 -0.34 -
DY 1.23 1.64 1.40 1.28 5.47 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