[HEXTAR] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 21.65%
YoY- 3561.9%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 100,761 111,563 100,718 104,566 82,765 97,179 55,851 47.93%
PBT 14,796 14,645 14,689 12,559 10,678 11,300 -21,256 -
Tax -3,337 -2,176 -3,584 -3,108 -2,909 -2,559 -920 135.15%
NP 11,459 12,469 11,105 9,451 7,769 8,741 -22,176 -
-
NP to SH 11,511 12,469 11,105 9,451 7,769 8,741 -22,176 -
-
Tax Rate 22.55% 14.86% 24.40% 24.75% 27.24% 22.65% - -
Total Cost 89,302 99,094 89,613 95,115 74,996 88,438 78,027 9.37%
-
Net Worth 205,169 194,647 185,463 186,087 188,749 205,163 196,956 2.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 6,565 8,110 9,676 8,090 6,565 29,379 - -
Div Payout % 57.04% 65.04% 87.14% 85.61% 84.51% 336.11% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 205,169 194,647 185,463 186,087 188,749 205,163 196,956 2.74%
NOSH 820,679 820,679 820,679 820,679 820,679 820,679 820,679 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.37% 11.18% 11.03% 9.04% 9.39% 8.99% -39.71% -
ROE 5.61% 6.41% 5.99% 5.08% 4.12% 4.26% -11.26% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 12.28 13.76 12.49 12.92 10.09 11.84 6.81 47.88%
EPS 1.40 1.54 1.38 1.17 0.95 1.07 -2.70 -
DPS 0.80 1.00 1.20 1.00 0.80 3.58 0.00 -
NAPS 0.25 0.24 0.23 0.23 0.23 0.25 0.24 2.74%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.56 2.83 2.56 2.65 2.10 2.47 1.42 47.86%
EPS 0.29 0.32 0.28 0.24 0.20 0.22 -0.56 -
DPS 0.17 0.21 0.25 0.21 0.17 0.75 0.00 -
NAPS 0.0521 0.0494 0.0471 0.0472 0.0479 0.0521 0.05 2.76%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.90 0.685 0.56 0.505 0.64 0.73 0.78 -
P/RPS 7.33 4.98 4.48 3.91 6.35 6.16 11.46 -25.66%
P/EPS 64.17 44.55 40.66 43.23 67.60 68.54 -28.86 -
EY 1.56 2.24 2.46 2.31 1.48 1.46 -3.46 -
DY 0.89 1.46 2.14 1.98 1.25 4.90 0.00 -
P/NAPS 3.60 2.85 2.43 2.20 2.78 2.92 3.25 7.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 -
Price 1.10 0.815 0.73 0.715 0.625 0.655 0.70 -
P/RPS 8.96 5.92 5.84 5.53 6.20 5.53 10.29 -8.77%
P/EPS 78.42 53.01 53.01 61.21 66.02 61.49 -25.90 -
EY 1.28 1.89 1.89 1.63 1.51 1.63 -3.86 -
DY 0.73 1.23 1.64 1.40 1.28 5.47 0.00 -
P/NAPS 4.40 3.40 3.17 3.11 2.72 2.62 2.92 31.27%

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