[HEXTAR] QoQ 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- -6.59%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 138,049 112,549 98,704 114,816 100,761 111,563 100,718 23.32%
PBT 18,406 10,261 10,030 14,869 14,796 14,645 14,689 16.18%
Tax -4,342 -3,119 -2,682 -4,213 -3,337 -2,176 -3,584 13.60%
NP 14,064 7,142 7,348 10,656 11,459 12,469 11,105 17.00%
-
NP to SH 14,262 7,205 7,444 10,752 11,511 12,469 11,105 18.09%
-
Tax Rate 23.59% 30.40% 26.74% 28.33% 22.55% 14.86% 24.40% -
Total Cost 123,985 105,407 91,356 104,160 89,302 99,094 89,613 24.09%
-
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 15,658 - 13,130 - 6,565 8,110 9,676 37.71%
Div Payout % 109.79% - 176.40% - 57.04% 65.04% 87.14% -
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 10.19% 6.35% 7.44% 9.28% 11.37% 11.18% 11.03% -
ROE 6.43% 3.67% 3.54% 5.24% 5.61% 6.41% 5.99% -
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 10.58 8.59 7.52 13.99 12.28 13.76 12.49 -10.44%
EPS 1.09 0.55 0.57 1.31 1.40 1.54 1.38 -14.51%
DPS 1.20 0.00 1.00 0.00 0.80 1.00 1.20 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 3.53 2.88 2.52 2.94 2.58 2.85 2.58 23.17%
EPS 0.36 0.18 0.19 0.27 0.29 0.32 0.28 18.18%
DPS 0.40 0.00 0.34 0.00 0.17 0.21 0.25 36.68%
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 14.93 14.90 12.31 9.01 7.33 4.98 4.48 122.62%
P/EPS 144.56 232.80 163.17 96.17 64.17 44.55 40.66 132.40%
EY 0.69 0.43 0.61 1.04 1.56 2.24 2.46 -57.05%
DY 0.76 0.00 1.08 0.00 0.89 1.46 2.14 -49.75%
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 15.97 17.23 16.63 10.36 8.96 5.92 5.84 95.19%
P/EPS 154.63 269.18 220.49 110.68 78.42 53.01 53.01 103.75%
EY 0.65 0.37 0.45 0.90 1.28 1.89 1.89 -50.81%
DY 0.71 0.00 0.80 0.00 0.73 1.23 1.64 -42.68%
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