[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 13.39%
YoY- 1318.71%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 90,194 50,892 46,338 83,552 90,282 99,798 108,962 -3.09%
PBT 15,408 -134 -3,970 3,714 -1,216 11,456 9,536 8.31%
Tax -864 -38 -206 -1,612 -1,138 -3,012 -2,454 -15.95%
NP 14,544 -172 -4,176 2,102 -2,354 8,444 7,082 12.73%
-
NP to SH 10,336 -50 -3,026 3,778 -310 8,618 8,422 3.46%
-
Tax Rate 5.61% - - 43.40% - 26.29% 25.73% -
Total Cost 75,650 51,064 50,514 81,450 92,636 91,354 101,880 -4.83%
-
Net Worth 122,211 81,286 88,026 90,558 84,059 84,172 78,432 7.66%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 32 64 6,450 4,837 -
Div Payout % - - - 0.85% 0.00% 74.84% 57.44% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 122,211 81,286 88,026 90,558 84,059 84,172 78,432 7.66%
NOSH 230,587 161,250 161,250 161,250 161,249 161,250 161,250 6.13%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.13% -0.34% -9.01% 2.52% -2.61% 8.46% 6.50% -
ROE 8.46% -0.06% -3.44% 4.17% -0.37% 10.24% 10.74% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.11 31.56 28.74 51.82 55.99 61.89 67.57 -8.70%
EPS 4.48 -0.04 -1.88 2.34 -0.20 5.34 5.22 -2.51%
DPS 0.00 0.00 0.00 0.02 0.04 4.00 3.00 -
NAPS 0.53 0.5041 0.5459 0.5616 0.5213 0.522 0.4864 1.43%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.17 11.38 10.36 18.68 20.19 22.32 24.37 -3.10%
EPS 2.31 -0.01 -0.68 0.84 -0.07 1.93 1.88 3.48%
DPS 0.00 0.00 0.00 0.01 0.01 1.44 1.08 -
NAPS 0.2733 0.1818 0.1969 0.2025 0.188 0.1882 0.1754 7.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.09 0.36 0.67 0.835 0.55 0.575 0.73 -
P/RPS 2.79 1.14 2.33 1.61 0.98 0.93 1.08 17.12%
P/EPS 24.32 -1,161.00 -35.70 35.64 -286.09 10.76 13.98 9.65%
EY 4.11 -0.09 -2.80 2.81 -0.35 9.29 7.15 -8.80%
DY 0.00 0.00 0.00 0.02 0.07 6.96 4.11 -
P/NAPS 2.06 0.71 1.23 1.49 1.06 1.10 1.50 5.42%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 19/11/20 21/11/19 23/11/18 22/11/17 30/11/16 27/11/15 -
Price 1.02 0.39 0.71 0.725 0.495 0.56 0.80 -
P/RPS 2.61 1.24 2.47 1.40 0.88 0.90 1.18 14.13%
P/EPS 22.76 -1,257.75 -37.83 30.94 -257.48 10.48 15.32 6.81%
EY 4.39 -0.08 -2.64 3.23 -0.39 9.54 6.53 -6.39%
DY 0.00 0.00 0.00 0.03 0.08 7.14 3.75 -
P/NAPS 1.92 0.77 1.30 1.29 0.95 1.07 1.64 2.65%

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