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

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 12.47%
YoY- -56.34%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 187,337 141,537 107,478 43,334 121,880 126,941 124,536 7.03%
PBT -7,658 8,308 16,009 4,977 13,418 15,656 12,050 -
Tax -1,464 -1,902 -562 -1,190 -4,014 -3,105 -2,061 -5.53%
NP -9,122 6,405 15,446 3,786 9,404 12,550 9,989 -
-
NP to SH -8,638 6,646 15,754 4,118 9,433 12,573 9,862 -
-
Tax Rate - 22.89% 3.51% 23.91% 29.92% 19.83% 17.10% -
Total Cost 196,459 135,132 92,032 39,548 112,476 114,390 114,546 9.40%
-
Net Worth 117,070 124,789 169,816 161,336 139,575 149,546 137,020 -2.58%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 68,612 - 27,101 - - - -
Div Payout % - 1,032.29% - 658.01% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 117,070 124,789 169,816 161,336 139,575 149,546 137,020 -2.58%
NOSH 128,649 128,649 128,649 127,356 126,998 124,225 123,761 0.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.87% 4.53% 14.37% 8.74% 7.72% 9.89% 8.02% -
ROE -7.38% 5.33% 9.28% 2.55% 6.76% 8.41% 7.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 145.62 110.02 83.54 34.11 96.05 102.71 100.89 6.30%
EPS -6.67 5.20 12.27 3.20 7.47 10.13 8.00 -
DPS 0.00 53.33 0.00 21.33 0.00 0.00 0.00 -
NAPS 0.91 0.97 1.32 1.27 1.10 1.21 1.11 -3.25%
Adjusted Per Share Value based on latest NOSH - 127,356
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.10 6.88 5.22 2.11 5.92 6.17 6.05 7.03%
EPS -0.42 0.32 0.77 0.20 0.46 0.61 0.48 -
DPS 0.00 3.33 0.00 1.32 0.00 0.00 0.00 -
NAPS 0.0569 0.0606 0.0825 0.0784 0.0678 0.0727 0.0666 -2.58%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 22.50 17.06 2.51 0.70 0.66 0.685 0.685 -
P/RPS 15.45 15.51 3.00 2.05 0.69 0.67 0.68 68.25%
P/EPS -335.08 330.20 20.50 21.59 8.88 6.73 8.57 -
EY -0.30 0.30 4.88 4.63 11.26 14.85 11.66 -
DY 0.00 3.13 0.00 30.48 0.00 0.00 0.00 -
P/NAPS 24.73 17.59 1.90 0.55 0.60 0.57 0.62 84.79%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 25/02/21 26/02/20 25/02/19 23/02/18 -
Price 1.33 28.00 3.79 1.61 0.68 0.79 0.72 -
P/RPS 0.91 25.45 4.54 4.72 0.71 0.77 0.71 4.22%
P/EPS -19.81 541.95 30.95 49.66 9.15 7.77 9.01 -
EY -5.05 0.18 3.23 2.01 10.93 12.88 11.10 -
DY 0.00 1.90 0.00 13.25 0.00 0.00 0.00 -
P/NAPS 1.46 28.87 2.87 1.27 0.62 0.65 0.65 14.43%

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