[HEXTECH] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -90.93%
YoY- -91.71%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 90,455 59,225 44,910 42,347 49,260 69,774 88,452 1.49%
PBT 12,550 2,971 4,033 4,276 42,848 45,992 47,589 -58.77%
Tax -251 -490 -722 -722 -821 -2,051 -2,503 -78.32%
NP 12,299 2,481 3,311 3,554 42,027 43,941 45,086 -57.83%
-
NP to SH 12,566 2,523 3,545 3,839 42,325 44,239 45,198 -57.30%
-
Tax Rate 2.00% 16.49% 17.90% 16.88% 1.92% 4.46% 5.26% -
Total Cost 78,156 56,744 41,599 38,793 7,233 25,833 43,366 47.93%
-
Net Worth 169,816 159,129 157,845 162,685 161,336 160,047 157,752 5.02%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 20,192 20,192 20,192 20,394 -
Div Payout % - - - 525.98% 47.71% 45.64% 45.12% -
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 169,816 159,129 157,845 162,685 161,336 160,047 157,752 5.02%
NOSH 128,649 128,649 128,649 128,649 127,356 127,356 127,356 0.67%
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 13.60% 4.19% 7.37% 8.39% 85.32% 62.98% 50.97% -
ROE 7.40% 1.59% 2.25% 2.36% 26.23% 27.64% 28.65% -
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 70.31 46.15 35.00 33.32 38.78 54.93 70.09 0.20%
EPS 9.77 1.97 2.76 3.02 33.32 34.83 35.81 -57.83%
DPS 0.00 0.00 0.00 16.00 16.00 16.00 16.16 -
NAPS 1.32 1.24 1.23 1.28 1.27 1.26 1.25 3.68%
Adjusted Per Share Value based on latest NOSH - 128,649
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.39 2.88 2.18 2.06 2.39 3.39 4.30 1.38%
EPS 0.61 0.12 0.17 0.19 2.06 2.15 2.20 -57.37%
DPS 0.00 0.00 0.00 0.98 0.98 0.98 0.99 -
NAPS 0.0825 0.0773 0.0767 0.079 0.0784 0.0778 0.0766 5.05%
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 2.51 1.73 1.27 1.19 0.70 0.67 0.605 -
P/RPS 3.57 3.75 3.63 3.57 1.81 1.22 0.86 157.62%
P/EPS 25.70 87.99 45.97 39.40 2.10 1.92 1.69 510.77%
EY 3.89 1.14 2.18 2.54 47.60 51.98 59.20 -83.63%
DY 0.00 0.00 0.00 13.45 22.86 23.88 26.71 -
P/NAPS 1.90 1.40 1.03 0.93 0.55 0.53 0.48 149.60%
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 22/02/22 23/11/21 23/09/21 15/06/21 25/02/21 27/11/20 25/08/20 -
Price 3.79 2.20 1.49 1.44 1.61 0.695 0.62 -
P/RPS 5.39 4.77 4.26 4.32 4.15 1.27 0.88 233.65%
P/EPS 38.80 111.90 53.94 47.67 4.83 2.00 1.73 690.79%
EY 2.58 0.89 1.85 2.10 20.69 50.11 57.76 -87.33%
DY 0.00 0.00 0.00 11.11 9.94 23.02 26.06 -
P/NAPS 2.87 1.77 1.21 1.13 1.27 0.55 0.50 219.56%

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