[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -3796.0%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 113,972 179,224 86,052 58,989 45,192 78,304 96,829 2.53%
PBT 3,970 17,730 11,264 -2,701 -3,445 -77 1 257.72%
Tax -1,465 -6,056 -857 -101 -268 -1,021 -1,426 0.41%
NP 2,505 11,674 10,406 -2,802 -3,713 -1,098 -1,425 -
-
NP to SH 2,384 11,046 7,170 -1,948 -2,601 808 574 24.48%
-
Tax Rate 36.90% 34.16% 7.61% - - - 142,600.00% -
Total Cost 111,466 167,550 75,645 61,791 48,905 79,402 98,254 1.95%
-
Net Worth 227,951 245,774 138,017 78,786 86,687 89,235 83,608 16.68%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 21 4,300 -
Div Payout % - - - - - 2.66% 748.26% -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 227,951 245,774 138,017 78,786 86,687 89,235 83,608 16.68%
NOSH 446,964 384,022 255,587 161,250 161,250 161,250 161,250 16.97%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.20% 6.51% 12.09% -4.75% -8.22% -1.40% -1.47% -
ROE 1.05% 4.49% 5.20% -2.47% -3.00% 0.91% 0.69% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.50 46.67 33.67 36.58 28.03 48.56 60.05 -12.34%
EPS 0.56 2.88 2.80 -1.21 -1.61 0.51 0.36 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 2.67 -
NAPS 0.51 0.64 0.54 0.4886 0.5376 0.5534 0.5185 -0.25%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.50 40.10 19.25 13.20 10.11 17.52 21.66 2.54%
EPS 0.56 2.47 1.60 -0.44 -0.58 0.18 0.13 25.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.51 0.5499 0.3088 0.1763 0.1939 0.1996 0.1871 16.67%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.57 0.735 0.955 0.385 0.69 0.605 0.365 -
P/RPS 2.24 1.57 2.84 1.05 2.46 1.25 0.61 22.14%
P/EPS 106.87 25.55 34.04 -31.87 -42.77 120.74 102.42 0.65%
EY 0.94 3.91 2.94 -3.14 -2.34 0.83 0.98 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.02 7.31 -
P/NAPS 1.12 1.15 1.77 0.79 1.28 1.09 0.70 7.49%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/08/24 25/08/23 23/02/22 24/02/21 27/02/20 26/02/19 14/02/18 -
Price 0.425 0.735 1.16 0.665 0.625 0.70 0.38 -
P/RPS 1.67 1.57 3.45 1.82 2.23 1.44 0.63 16.17%
P/EPS 79.68 25.55 41.35 -55.05 -38.74 139.70 106.63 -4.38%
EY 1.26 3.91 2.42 -1.82 -2.58 0.72 0.94 4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.02 7.02 -
P/NAPS 0.83 1.15 2.15 1.36 1.16 1.26 0.73 1.99%

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