[HEXCAP] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 132.78%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 217,533 141,659 87,180 66,994 44,461 74,581 104,061 14.33%
PBT 11,064 21,411 7,561 3,388 -10,076 -1,085 6,176 11.17%
Tax -7,588 -5,247 -1,162 -226 219 -197 -764 51.75%
NP 3,476 16,164 6,399 3,162 -9,857 -1,282 5,412 -7.72%
-
NP to SH 2,746 15,749 3,946 2,588 -7,894 462 6,664 -14.87%
-
Tax Rate 68.58% 24.51% 15.37% 6.67% - - 12.37% -
Total Cost 214,057 125,495 80,781 63,832 54,318 75,863 98,649 15.11%
-
Net Worth 192,011 245,774 159,079 83,849 82,672 88,606 88,171 15.18%
Dividend
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 16 3,225 -
Div Payout % - - - - - 3.49% 48.39% -
Equity
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 192,011 245,774 159,079 83,849 82,672 88,606 88,171 15.18%
NOSH 384,022 384,022 279,087 161,250 161,250 161,250 161,250 17.07%
Ratio Analysis
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.60% 11.41% 7.34% 4.72% -22.17% -1.72% 5.20% -
ROE 1.43% 6.41% 2.48% 3.09% -9.55% 0.52% 7.56% -
Per Share
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 56.65 36.89 31.24 41.55 27.57 46.25 64.53 -2.33%
EPS 0.72 4.10 1.41 1.60 -4.90 0.29 4.13 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 2.00 -
NAPS 0.50 0.64 0.57 0.52 0.5127 0.5495 0.5468 -1.61%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.65 31.68 19.50 14.98 9.94 16.68 23.27 14.33%
EPS 0.61 3.52 0.88 0.58 -1.77 0.10 1.49 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 0.4294 0.5496 0.3557 0.1875 0.1849 0.1981 0.1972 15.18%
Price Multiplier on Financial Quarter End Date
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/09/23 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.70 0.625 0.825 0.635 0.30 0.665 0.37 -
P/RPS 1.24 1.69 2.64 1.53 1.09 1.44 0.57 15.16%
P/EPS 97.89 15.24 58.35 39.56 -6.13 232.10 8.95 54.43%
EY 1.02 6.56 1.71 2.53 -16.32 0.43 11.17 -35.26%
DY 0.00 0.00 0.00 0.00 0.00 0.02 5.41 -
P/NAPS 1.40 0.98 1.45 1.22 0.59 1.21 0.68 14.01%
Price Multiplier on Announcement Date
30/09/23 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/11/23 25/05/23 26/05/22 27/05/21 25/06/20 29/05/19 31/05/18 -
Price 0.635 0.74 0.905 0.515 0.45 0.60 0.685 -
P/RPS 1.12 2.01 2.90 1.24 1.63 1.30 1.06 1.00%
P/EPS 88.80 18.04 64.01 32.09 -9.19 209.42 16.58 35.64%
EY 1.13 5.54 1.56 3.12 -10.88 0.48 6.03 -26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.02 2.92 -
P/NAPS 1.27 1.16 1.59 0.99 0.88 1.09 1.25 0.28%

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