[HEXCAP] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 2.13%
YoY- 24.52%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 74,581 90,167 100,696 99,454 104,061 95,038 88,660 -10.89%
PBT -1,085 6,117 8,641 6,392 6,176 1,456 1,777 -
Tax -197 -460 -1,001 -906 -764 -1,348 -1,271 -71.17%
NP -1,282 5,657 7,640 5,486 5,412 108 506 -
-
NP to SH 462 6,839 8,708 6,806 6,664 2,017 2,714 -69.31%
-
Tax Rate - 7.52% 11.58% 14.17% 12.37% 92.58% 71.53% -
Total Cost 75,863 84,510 93,056 93,968 98,649 94,930 88,154 -9.53%
-
Net Worth 88,606 89,235 90,558 90,590 88,171 83,608 84,059 3.57%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 16 16 16 32 32 32 32 -37.03%
Div Payout % 3.49% 0.24% 0.19% 0.47% 0.48% 1.60% 1.19% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 88,606 89,235 90,558 90,590 88,171 83,608 84,059 3.57%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,249 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -1.72% 6.27% 7.59% 5.52% 5.20% 0.11% 0.57% -
ROE 0.52% 7.66% 9.62% 7.51% 7.56% 2.41% 3.23% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 46.25 55.92 62.45 61.68 64.53 58.94 54.98 -10.89%
EPS 0.29 4.24 5.40 4.22 4.13 1.25 1.68 -69.03%
DPS 0.01 0.01 0.01 0.02 0.02 0.02 0.02 -37.03%
NAPS 0.5495 0.5534 0.5616 0.5618 0.5468 0.5185 0.5213 3.57%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.69 20.17 22.53 22.25 23.28 21.26 19.84 -10.89%
EPS 0.10 1.53 1.95 1.52 1.49 0.45 0.61 -70.07%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.1982 0.1996 0.2026 0.2027 0.1973 0.1871 0.1881 3.55%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.665 0.605 0.835 0.85 0.37 0.365 0.55 -
P/RPS 1.44 1.08 1.34 1.38 0.57 0.62 1.00 27.54%
P/EPS 232.10 14.26 15.46 20.14 8.95 29.18 32.68 269.92%
EY 0.43 7.01 6.47 4.97 11.17 3.43 3.06 -73.00%
DY 0.02 0.02 0.01 0.02 0.05 0.05 0.04 -37.03%
P/NAPS 1.21 1.09 1.49 1.51 0.68 0.70 1.06 9.23%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 23/11/18 24/08/18 31/05/18 14/02/18 22/11/17 -
Price 0.60 0.70 0.725 0.94 0.685 0.38 0.495 -
P/RPS 1.30 1.25 1.16 1.52 1.06 0.64 0.90 27.80%
P/EPS 209.42 16.50 13.43 22.27 16.58 30.38 29.41 270.56%
EY 0.48 6.06 7.45 4.49 6.03 3.29 3.40 -72.91%
DY 0.02 0.01 0.01 0.02 0.03 0.05 0.04 -37.03%
P/NAPS 1.09 1.26 1.29 1.67 1.25 0.73 0.95 9.60%

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