[HEXTECH] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 14.96%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 202,992 124,422 76,054 42,298 119,088 123,366 120,984 9.00%
PBT -2,944 10,882 2,010 4,620 10,994 15,352 9,468 -
Tax -1,316 -1,974 -980 -1,444 -3,220 -3,508 -1,652 -3.71%
NP -4,260 8,908 1,030 3,176 7,774 11,844 7,816 -
-
NP to SH -3,908 9,230 1,030 3,662 7,806 11,850 7,694 -
-
Tax Rate - 18.14% 48.76% 31.26% 29.29% 22.85% 17.45% -
Total Cost 207,252 115,514 75,024 39,122 111,314 111,522 113,168 10.60%
-
Net Worth 122,216 123,503 159,129 160,047 136,807 144,427 133,317 -1.43%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 102,919 - 40,647 405 - - -
Div Payout % - 1,115.05% - 1,109.97% 5.19% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,216 123,503 159,129 160,047 136,807 144,427 133,317 -1.43%
NOSH 128,649 128,649 128,649 127,356 126,998 123,761 123,761 0.64%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.10% 7.16% 1.35% 7.51% 6.53% 9.60% 6.46% -
ROE -3.20% 7.47% 0.65% 2.29% 5.71% 8.20% 5.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 157.79 96.71 59.26 33.30 94.01 99.94 98.01 8.25%
EPS -3.00 7.20 0.80 2.80 6.20 9.60 6.20 -
DPS 0.00 80.00 0.00 32.00 0.32 0.00 0.00 -
NAPS 0.95 0.96 1.24 1.26 1.08 1.17 1.08 -2.11%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.86 6.04 3.69 2.05 5.79 5.99 5.88 8.99%
EPS -0.19 0.45 0.05 0.18 0.38 0.58 0.37 -
DPS 0.00 5.00 0.00 1.97 0.02 0.00 0.00 -
NAPS 0.0594 0.06 0.0773 0.0778 0.0665 0.0702 0.0648 -1.43%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 24.84 4.80 1.73 0.67 0.705 0.58 0.76 -
P/RPS 15.74 4.96 2.92 2.01 0.75 0.58 0.78 64.96%
P/EPS -817.72 66.90 215.54 23.24 11.44 6.04 12.19 -
EY -0.12 1.49 0.46 4.30 8.74 16.55 8.20 -
DY 0.00 16.67 0.00 47.76 0.45 0.00 0.00 -
P/NAPS 26.15 5.00 1.40 0.53 0.65 0.50 0.70 82.78%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 23/11/21 27/11/20 25/11/19 26/11/18 21/11/17 -
Price 23.30 13.20 2.20 0.695 0.71 0.63 0.70 -
P/RPS 14.77 13.65 3.71 2.09 0.76 0.63 0.71 65.80%
P/EPS -767.02 183.98 274.10 24.11 11.52 6.56 11.23 -
EY -0.13 0.54 0.36 4.15 8.68 15.24 8.90 -
DY 0.00 6.06 0.00 46.04 0.45 0.00 0.00 -
P/NAPS 24.53 13.75 1.77 0.55 0.66 0.54 0.65 83.09%

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