[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.03%
YoY- -421.95%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 179,224 86,052 58,989 45,192 78,304 96,829 94,669 10.31%
PBT 17,730 11,264 -2,701 -3,445 -77 1 8,877 11.23%
Tax -6,056 -857 -101 -268 -1,021 -1,426 -2,573 14.07%
NP 11,674 10,406 -2,802 -3,713 -1,098 -1,425 6,304 9.94%
-
NP to SH 11,046 7,170 -1,948 -2,601 808 574 7,456 6.23%
-
Tax Rate 34.16% 7.61% - - - 142,600.00% 28.99% -
Total Cost 167,550 75,645 61,791 48,905 79,402 98,254 88,365 10.34%
-
Net Worth 245,774 138,017 78,786 86,687 89,235 83,608 87,445 17.23%
Dividend
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - 21 4,300 4,300 -
Div Payout % - - - - 2.66% 748.26% 57.67% -
Equity
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 245,774 138,017 78,786 86,687 89,235 83,608 87,445 17.23%
NOSH 384,022 255,587 161,250 161,250 161,250 161,250 161,250 14.28%
Ratio Analysis
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.51% 12.09% -4.75% -8.22% -1.40% -1.47% 6.66% -
ROE 4.49% 5.20% -2.47% -3.00% 0.91% 0.69% 8.53% -
Per Share
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 46.67 33.67 36.58 28.03 48.56 60.05 58.71 -3.47%
EPS 2.88 2.80 -1.21 -1.61 0.51 0.36 4.63 -7.04%
DPS 0.00 0.00 0.00 0.00 0.01 2.67 2.67 -
NAPS 0.64 0.54 0.4886 0.5376 0.5534 0.5185 0.5423 2.58%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.08 19.24 13.19 10.11 17.51 21.65 21.17 10.32%
EPS 2.47 1.60 -0.44 -0.58 0.18 0.13 1.67 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.96 0.96 -
NAPS 0.5496 0.3086 0.1762 0.1939 0.1996 0.187 0.1956 17.23%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.735 0.955 0.385 0.69 0.605 0.365 0.60 -
P/RPS 1.57 2.84 1.05 2.46 1.25 0.61 1.02 6.86%
P/EPS 25.55 34.04 -31.87 -42.77 120.74 102.42 12.98 10.98%
EY 3.91 2.94 -3.14 -2.34 0.83 0.98 7.71 -9.92%
DY 0.00 0.00 0.00 0.00 0.02 7.31 4.44 -
P/NAPS 1.15 1.77 0.79 1.28 1.09 0.70 1.11 0.54%
Price Multiplier on Announcement Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 25/08/23 23/02/22 24/02/21 27/02/20 26/02/19 14/02/18 24/02/17 -
Price 0.735 1.16 0.665 0.625 0.70 0.38 0.655 -
P/RPS 1.57 3.45 1.82 2.23 1.44 0.63 1.12 5.33%
P/EPS 25.55 41.35 -55.05 -38.74 139.70 106.63 14.17 9.49%
EY 3.91 2.42 -1.82 -2.58 0.72 0.94 7.06 -8.69%
DY 0.00 0.00 0.00 0.00 0.02 7.02 4.07 -
P/NAPS 1.15 2.15 1.36 1.16 1.26 0.73 1.21 -0.77%

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