[HEXTECH] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -2.12%
YoY- 410.55%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 44,910 42,347 49,260 69,774 88,452 108,169 120,303 -48.18%
PBT 4,033 4,276 42,848 45,992 47,589 49,180 12,071 -51.88%
Tax -722 -722 -821 -2,051 -2,503 -2,939 -3,758 -66.73%
NP 3,311 3,554 42,027 43,941 45,086 46,241 8,313 -45.89%
-
NP to SH 3,545 3,839 42,325 44,239 45,198 46,311 8,332 -43.46%
-
Tax Rate 17.90% 16.88% 1.92% 4.46% 5.26% 5.98% 31.13% -
Total Cost 41,599 38,793 7,233 25,833 43,366 61,928 111,990 -48.35%
-
Net Worth 157,845 162,685 161,336 160,047 157,752 178,687 139,575 8.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 20,192 20,192 20,192 20,394 202 202 -
Div Payout % - 525.98% 47.71% 45.64% 45.12% 0.44% 2.43% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 157,845 162,685 161,336 160,047 157,752 178,687 139,575 8.55%
NOSH 128,649 128,649 127,356 127,356 127,356 126,998 126,998 0.86%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.37% 8.39% 85.32% 62.98% 50.97% 42.75% 6.91% -
ROE 2.25% 2.36% 26.23% 27.64% 28.65% 25.92% 5.97% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 35.00 33.32 38.78 54.93 70.09 85.35 94.81 -48.57%
EPS 2.76 3.02 33.32 34.83 35.81 36.54 6.57 -43.93%
DPS 0.00 16.00 16.00 16.00 16.16 0.16 0.16 -
NAPS 1.23 1.28 1.27 1.26 1.25 1.41 1.10 7.73%
Adjusted Per Share Value based on latest NOSH - 127,356
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.18 2.06 2.39 3.39 4.30 5.26 5.84 -48.18%
EPS 0.17 0.19 2.06 2.15 2.20 2.25 0.40 -43.50%
DPS 0.00 0.98 0.98 0.98 0.99 0.01 0.01 -
NAPS 0.0767 0.079 0.0784 0.0778 0.0766 0.0868 0.0678 8.57%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.27 1.19 0.70 0.67 0.605 0.51 0.66 -
P/RPS 3.63 3.57 1.81 1.22 0.86 0.60 0.70 199.89%
P/EPS 45.97 39.40 2.10 1.92 1.69 1.40 10.05 175.80%
EY 2.18 2.54 47.60 51.98 59.20 71.65 9.95 -63.69%
DY 0.00 13.45 22.86 23.88 26.71 0.31 0.24 -
P/NAPS 1.03 0.93 0.55 0.53 0.48 0.36 0.60 43.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/09/21 15/06/21 25/02/21 27/11/20 25/08/20 30/06/20 26/02/20 -
Price 1.49 1.44 1.61 0.695 0.62 0.605 0.68 -
P/RPS 4.26 4.32 4.15 1.27 0.88 0.71 0.72 227.48%
P/EPS 53.94 47.67 4.83 2.00 1.73 1.66 10.36 200.70%
EY 1.85 2.10 20.69 50.11 57.76 60.40 9.66 -66.80%
DY 0.00 11.11 9.94 23.02 26.06 0.26 0.23 -
P/NAPS 1.21 1.13 1.27 0.55 0.50 0.43 0.62 56.23%

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