[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -78.61%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 86,052 58,989 45,192 78,304 96,829 94,669 111,478 -4.21%
PBT 11,264 -2,701 -3,445 -77 1 8,877 10,382 1.36%
Tax -857 -101 -268 -1,021 -1,426 -2,573 -2,521 -16.44%
NP 10,406 -2,802 -3,713 -1,098 -1,425 6,304 7,861 4.78%
-
NP to SH 7,170 -1,948 -2,601 808 574 7,456 9,212 -4.08%
-
Tax Rate 7.61% - - - 142,600.00% 28.99% 24.28% -
Total Cost 75,645 61,791 48,905 79,402 98,254 88,365 103,617 -5.10%
-
Net Worth 138,017 78,786 86,687 89,235 83,608 87,445 81,108 9.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 21 4,300 4,300 3,225 -
Div Payout % - - - 2.66% 748.26% 57.67% 35.01% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 138,017 78,786 86,687 89,235 83,608 87,445 81,108 9.25%
NOSH 255,587 161,250 161,250 161,250 161,250 161,250 161,250 7.97%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.09% -4.75% -8.22% -1.40% -1.47% 6.66% 7.05% -
ROE 5.20% -2.47% -3.00% 0.91% 0.69% 8.53% 11.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.67 36.58 28.03 48.56 60.05 58.71 69.13 -11.28%
EPS 2.80 -1.21 -1.61 0.51 0.36 4.63 5.71 -11.18%
DPS 0.00 0.00 0.00 0.01 2.67 2.67 2.00 -
NAPS 0.54 0.4886 0.5376 0.5534 0.5185 0.5423 0.503 1.18%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.25 13.20 10.11 17.52 21.66 21.18 24.94 -4.22%
EPS 1.60 -0.44 -0.58 0.18 0.13 1.67 2.06 -4.12%
DPS 0.00 0.00 0.00 0.00 0.96 0.96 0.72 -
NAPS 0.3088 0.1763 0.1939 0.1996 0.1871 0.1956 0.1815 9.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.955 0.385 0.69 0.605 0.365 0.60 0.765 -
P/RPS 2.84 1.05 2.46 1.25 0.61 1.02 1.11 16.93%
P/EPS 34.04 -31.87 -42.77 120.74 102.42 12.98 13.39 16.80%
EY 2.94 -3.14 -2.34 0.83 0.98 7.71 7.47 -14.38%
DY 0.00 0.00 0.00 0.02 7.31 4.44 2.61 -
P/NAPS 1.77 0.79 1.28 1.09 0.70 1.11 1.52 2.56%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 24/02/21 27/02/20 26/02/19 14/02/18 24/02/17 19/02/16 -
Price 1.16 0.665 0.625 0.70 0.38 0.655 0.755 -
P/RPS 3.45 1.82 2.23 1.44 0.63 1.12 1.09 21.14%
P/EPS 41.35 -55.05 -38.74 139.70 106.63 14.17 13.22 20.91%
EY 2.42 -1.82 -2.58 0.72 0.94 7.06 7.57 -17.29%
DY 0.00 0.00 0.00 0.02 7.02 4.07 2.65 -
P/NAPS 2.15 1.36 1.16 1.26 0.73 1.21 1.50 6.17%

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