[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 4.06%
YoY- 468.1%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 85,479 209,095 64,539 44,242 33,894 58,728 72,622 2.53%
PBT 2,978 20,686 8,448 -2,026 -2,584 -58 1 242.24%
Tax -1,099 -7,066 -643 -76 -201 -766 -1,070 0.41%
NP 1,879 13,620 7,805 -2,102 -2,785 -824 -1,069 -
-
NP to SH 1,788 12,887 5,378 -1,461 -1,951 606 431 24.46%
-
Tax Rate 36.90% 34.16% 7.61% - - - 107,000.00% -
Total Cost 83,600 195,475 56,734 46,344 36,679 59,552 73,691 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 - - - - - 16 3,225 -
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 0.78% 5.24% 3.90% -1.85% -2.25% 0.68% 0.52% -
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 19.12 54.45 25.25 27.44 21.02 36.42 45.04 -12.34%
EPS 0.42 3.36 2.10 -0.91 -1.21 0.38 0.27 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 2.00 -
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 - 255,587
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.12 46.78 14.44 9.90 7.58 13.14 16.25 2.53%
EPS 0.42 2.88 1.20 -0.33 -0.44 0.14 0.10 24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
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 2.98 1.35 3.78 1.40 3.28 1.66 0.81 22.18%
P/EPS 142.49 21.90 45.39 -42.49 -57.03 160.98 136.56 0.65%
EY 0.70 4.57 2.20 -2.35 -1.75 0.62 0.73 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.02 5.48 -
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 2.22 1.35 4.59 2.42 2.97 1.92 0.84 16.12%
P/EPS 106.24 21.90 55.13 -73.40 -51.66 186.26 142.17 -4.38%
EY 0.94 4.57 1.81 -1.36 -1.94 0.54 0.70 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.01 5.26 -
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