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

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 20.85%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 141,537 107,478 43,334 121,880 126,941 124,536 120,478 2.72%
PBT 8,308 16,009 4,977 13,418 15,656 12,050 16,374 -10.68%
Tax -1,902 -562 -1,190 -4,014 -3,105 -2,061 -2,514 -4.54%
NP 6,405 15,446 3,786 9,404 12,550 9,989 13,860 -12.06%
-
NP to SH 6,646 15,754 4,118 9,433 12,573 9,862 13,705 -11.35%
-
Tax Rate 22.89% 3.51% 23.91% 29.92% 19.83% 17.10% 15.35% -
Total Cost 135,132 92,032 39,548 112,476 114,390 114,546 106,618 4.02%
-
Net Worth 124,789 169,816 161,336 139,575 149,546 137,020 128,224 -0.45%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 68,612 - 27,101 - - - - -
Div Payout % 1,032.29% - 658.01% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 124,789 169,816 161,336 139,575 149,546 137,020 128,224 -0.45%
NOSH 128,649 128,649 127,356 126,998 124,225 123,761 122,438 0.82%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.53% 14.37% 8.74% 7.72% 9.89% 8.02% 11.50% -
ROE 5.33% 9.28% 2.55% 6.76% 8.41% 7.20% 10.69% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 110.02 83.54 34.11 96.05 102.71 100.89 98.66 1.83%
EPS 5.20 12.27 3.20 7.47 10.13 8.00 11.20 -11.99%
DPS 53.33 0.00 21.33 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.32 1.27 1.10 1.21 1.11 1.05 -1.31%
Adjusted Per Share Value based on latest NOSH - 126,998
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.88 5.22 2.11 5.92 6.17 6.05 5.85 2.73%
EPS 0.32 0.77 0.20 0.46 0.61 0.48 0.67 -11.58%
DPS 3.33 0.00 1.32 0.00 0.00 0.00 0.00 -
NAPS 0.0606 0.0825 0.0784 0.0678 0.0727 0.0666 0.0623 -0.45%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 17.06 2.51 0.70 0.66 0.685 0.685 0.66 -
P/RPS 15.51 3.00 2.05 0.69 0.67 0.68 0.67 68.77%
P/EPS 330.20 20.50 21.59 8.88 6.73 8.57 5.88 95.62%
EY 0.30 4.88 4.63 11.26 14.85 11.66 17.00 -48.95%
DY 3.13 0.00 30.48 0.00 0.00 0.00 0.00 -
P/NAPS 17.59 1.90 0.55 0.60 0.57 0.62 0.63 74.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 25/02/21 26/02/20 25/02/19 23/02/18 22/02/17 -
Price 28.00 3.79 1.61 0.68 0.79 0.72 1.24 -
P/RPS 25.45 4.54 4.72 0.71 0.77 0.71 1.26 64.98%
P/EPS 541.95 30.95 49.66 9.15 7.77 9.01 11.05 91.26%
EY 0.18 3.23 2.01 10.93 12.88 11.10 9.05 -47.93%
DY 1.90 0.00 13.25 0.00 0.00 0.00 0.00 -
P/NAPS 28.87 2.87 1.27 0.62 0.65 0.65 1.18 70.34%

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