[HEXTAR] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 70.34%
YoY- 46.66%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 399,612 385,228 340,361 253,373 186,321 107,867 70,245 217.66%
PBT 52,571 49,226 13,281 655 -16,874 -27,331 -9,418 -
Tax -11,777 -12,160 -9,496 -6,594 -3,149 -1,200 -175 1541.85%
NP 40,794 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -
-
NP to SH 40,794 37,066 3,785 -5,939 -20,023 -28,531 -9,593 -
-
Tax Rate 22.40% 24.70% 71.50% 1,006.72% - - - -
Total Cost 358,818 348,162 336,576 259,312 206,344 136,398 79,838 171.59%
-
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.19%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 32,442 53,711 44,035 35,944 29,379 - - -
Div Payout % 79.53% 144.91% 1,163.42% 0.00% 0.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 194,647 185,463 186,087 188,749 205,163 196,956 61,464 115.19%
NOSH 820,679 820,679 820,679 820,679 820,679 820,679 106,000 289.90%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.21% 9.62% 1.11% -2.34% -10.75% -26.45% -13.66% -
ROE 20.96% 19.99% 2.03% -3.15% -9.76% -14.49% -15.61% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.27 47.77 42.07 30.87 22.70 13.14 66.29 -17.90%
EPS 5.03 4.60 0.47 -0.72 -2.44 -3.48 -9.05 -
DPS 4.00 6.58 5.38 4.38 3.58 0.00 0.00 -
NAPS 0.24 0.23 0.23 0.23 0.25 0.24 0.58 -44.38%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.14 9.78 8.64 6.43 4.73 2.74 1.78 217.95%
EPS 1.04 0.94 0.10 -0.15 -0.51 -0.72 -0.24 -
DPS 0.82 1.36 1.12 0.91 0.75 0.00 0.00 -
NAPS 0.0494 0.0471 0.0472 0.0479 0.0521 0.05 0.0156 115.19%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.685 0.56 0.505 0.64 0.73 0.78 0.85 -
P/RPS 1.39 1.17 1.20 2.07 3.22 5.93 1.28 5.63%
P/EPS 13.62 12.18 107.95 -88.44 -29.92 -22.44 -9.39 -
EY 7.34 8.21 0.93 -1.13 -3.34 -4.46 -10.65 -
DY 5.84 11.75 10.65 6.84 4.90 0.00 0.00 -
P/NAPS 2.85 2.43 2.20 2.78 2.92 3.25 1.47 55.29%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 27/05/19 -
Price 0.765 0.73 0.715 0.625 0.655 0.70 0.76 -
P/RPS 1.55 1.53 1.70 2.02 2.88 5.33 1.15 21.95%
P/EPS 15.21 15.88 152.84 -86.36 -26.85 -20.13 -8.40 -
EY 6.58 6.30 0.65 -1.16 -3.73 -4.97 -11.91 -
DY 5.23 9.01 7.52 7.01 5.47 0.00 0.00 -
P/NAPS 3.19 3.17 3.11 2.72 2.62 2.92 1.31 80.70%

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