[HEXCAP] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 277.14%
YoY- 132.78%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 87,180 66,994 44,461 74,581 104,061 93,418 102,588 -2.67%
PBT 7,561 3,388 -10,076 -1,085 6,176 8,110 8,297 -1.53%
Tax -1,162 -226 219 -197 -764 -2,187 -2,842 -13.84%
NP 6,399 3,162 -9,857 -1,282 5,412 5,923 5,455 2.69%
-
NP to SH 3,946 2,588 -7,894 462 6,664 7,197 7,425 -9.99%
-
Tax Rate 15.37% 6.67% - - 12.37% 26.97% 34.25% -
Total Cost 80,781 63,832 54,318 75,863 98,649 87,495 97,133 -3.02%
-
Net Worth 159,079 83,849 82,672 88,606 88,171 88,655 81,866 11.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 16 3,225 3,225 2,418 -
Div Payout % - - - 3.49% 48.39% 44.81% 32.58% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 159,079 83,849 82,672 88,606 88,171 88,655 81,866 11.70%
NOSH 279,087 161,250 161,250 161,250 161,250 161,250 161,250 9.56%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.34% 4.72% -22.17% -1.72% 5.20% 6.34% 5.32% -
ROE 2.48% 3.09% -9.55% 0.52% 7.56% 8.12% 9.07% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 31.24 41.55 27.57 46.25 64.53 57.93 63.62 -11.17%
EPS 1.41 1.60 -4.90 0.29 4.13 4.46 4.60 -17.87%
DPS 0.00 0.00 0.00 0.01 2.00 2.00 1.50 -
NAPS 0.57 0.52 0.5127 0.5495 0.5468 0.5498 0.5077 1.94%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.50 14.99 9.95 16.69 23.28 20.90 22.95 -2.67%
EPS 0.88 0.58 -1.77 0.10 1.49 1.61 1.66 -10.03%
DPS 0.00 0.00 0.00 0.00 0.72 0.72 0.54 -
NAPS 0.3559 0.1876 0.185 0.1982 0.1973 0.1983 0.1832 11.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.825 0.635 0.30 0.665 0.37 0.615 0.66 -
P/RPS 2.64 1.53 1.09 1.44 0.57 1.06 1.04 16.78%
P/EPS 58.35 39.56 -6.13 232.10 8.95 13.78 14.33 26.35%
EY 1.71 2.53 -16.32 0.43 11.17 7.26 6.98 -20.88%
DY 0.00 0.00 0.00 0.02 5.41 3.25 2.27 -
P/NAPS 1.45 1.22 0.59 1.21 0.68 1.12 1.30 1.83%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 25/06/20 29/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.905 0.515 0.45 0.60 0.685 0.605 0.675 -
P/RPS 2.90 1.24 1.63 1.30 1.06 1.04 1.06 18.25%
P/EPS 64.01 32.09 -9.19 209.42 16.58 13.56 14.66 27.83%
EY 1.56 3.12 -10.88 0.48 6.03 7.38 6.82 -21.78%
DY 0.00 0.00 0.00 0.02 2.92 3.31 2.22 -
P/NAPS 1.59 0.99 0.88 1.09 1.25 1.10 1.33 3.01%

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