[HEXTAR] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 163.73%
YoY- 139.46%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 417,608 399,612 385,228 340,361 253,373 186,321 107,867 145.54%
PBT 56,689 52,571 49,226 13,281 655 -16,874 -27,331 -
Tax -12,205 -11,777 -12,160 -9,496 -6,594 -3,149 -1,200 366.14%
NP 44,484 40,794 37,066 3,785 -5,939 -20,023 -28,531 -
-
NP to SH 44,536 40,794 37,066 3,785 -5,939 -20,023 -28,531 -
-
Tax Rate 21.53% 22.40% 24.70% 71.50% 1,006.72% - - -
Total Cost 373,124 358,818 348,162 336,576 259,312 206,344 136,398 95.00%
-
Net Worth 205,169 194,647 185,463 186,087 188,749 205,163 196,956 2.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 32,442 32,442 53,711 44,035 35,944 29,379 - -
Div Payout % 72.85% 79.53% 144.91% 1,163.42% 0.00% 0.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 205,169 194,647 185,463 186,087 188,749 205,163 196,956 2.74%
NOSH 820,679 820,679 820,679 820,679 820,679 820,679 820,679 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.65% 10.21% 9.62% 1.11% -2.34% -10.75% -26.45% -
ROE 21.71% 20.96% 19.99% 2.03% -3.15% -9.76% -14.49% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.89 49.27 47.77 42.07 30.87 22.70 13.14 145.60%
EPS 5.43 5.03 4.60 0.47 -0.72 -2.44 -3.48 -
DPS 4.00 4.00 6.58 5.38 4.38 3.58 0.00 -
NAPS 0.25 0.24 0.23 0.23 0.23 0.25 0.24 2.74%
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.60 10.14 9.78 8.64 6.43 4.73 2.74 145.42%
EPS 1.13 1.04 0.94 0.10 -0.15 -0.51 -0.72 -
DPS 0.82 0.82 1.36 1.12 0.91 0.75 0.00 -
NAPS 0.0521 0.0494 0.0471 0.0472 0.0479 0.0521 0.05 2.76%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.90 0.685 0.56 0.505 0.64 0.73 0.78 -
P/RPS 1.77 1.39 1.17 1.20 2.07 3.22 5.93 -55.17%
P/EPS 16.58 13.62 12.18 107.95 -88.44 -29.92 -22.44 -
EY 6.03 7.34 8.21 0.93 -1.13 -3.34 -4.46 -
DY 4.44 5.84 11.75 10.65 6.84 4.90 0.00 -
P/NAPS 3.60 2.85 2.43 2.20 2.78 2.92 3.25 7.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 19/05/20 25/02/20 18/11/19 19/08/19 -
Price 1.10 0.765 0.73 0.715 0.625 0.655 0.70 -
P/RPS 2.16 1.55 1.53 1.70 2.02 2.88 5.33 -45.08%
P/EPS 20.27 15.21 15.88 152.84 -86.36 -26.85 -20.13 -
EY 4.93 6.58 6.30 0.65 -1.16 -3.73 -4.97 -
DY 3.64 5.23 9.01 7.52 7.01 5.47 0.00 -
P/NAPS 4.40 3.19 3.17 3.11 2.72 2.62 2.92 31.27%

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