[HEXTECH] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 92.28%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 32,501 91,410 95,206 93,402 90,359 93,942 98,025 -16.79%
PBT 3,733 10,064 11,742 9,038 12,281 13,222 12,540 -18.27%
Tax -893 -3,011 -2,329 -1,546 -1,886 -222 -2,525 -15.89%
NP 2,840 7,053 9,413 7,492 10,395 13,000 10,015 -18.92%
-
NP to SH 3,089 7,075 9,430 7,397 10,279 12,929 9,939 -17.68%
-
Tax Rate 23.92% 29.92% 19.83% 17.11% 15.36% 1.68% 20.14% -
Total Cost 29,661 84,357 85,793 85,910 79,964 80,942 88,010 -16.56%
-
Net Worth 161,336 139,575 149,546 137,020 128,224 114,653 108,969 6.75%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 20,325 - - - - - 3,592 33.45%
Div Payout % 658.01% - - - - - 36.14% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 161,336 139,575 149,546 137,020 128,224 114,653 108,969 6.75%
NOSH 127,356 126,998 124,225 123,761 122,438 121,971 120,058 0.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.74% 7.72% 9.89% 8.02% 11.50% 13.84% 10.22% -
ROE 1.91% 5.07% 6.31% 5.40% 8.02% 11.28% 9.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 25.58 72.04 77.03 75.66 73.99 77.02 81.86 -17.60%
EPS 2.40 5.60 7.60 6.00 8.40 10.60 8.30 -18.66%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 3.00 32.14%
NAPS 1.27 1.10 1.21 1.11 1.05 0.94 0.91 5.70%
Adjusted Per Share Value based on latest NOSH - 123,761
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.79 5.04 5.25 5.15 4.98 5.18 5.40 -16.79%
EPS 0.17 0.39 0.52 0.41 0.57 0.71 0.55 -17.75%
DPS 1.12 0.00 0.00 0.00 0.00 0.00 0.20 33.22%
NAPS 0.0889 0.0769 0.0824 0.0755 0.0707 0.0632 0.0601 6.73%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.70 0.66 0.685 0.685 0.66 0.805 0.69 -
P/RPS 2.74 0.92 0.89 0.91 0.89 1.05 0.84 21.75%
P/EPS 28.79 11.84 8.98 11.43 7.84 7.59 8.31 22.98%
EY 3.47 8.45 11.14 8.75 12.75 13.17 12.03 -18.69%
DY 22.86 0.00 0.00 0.00 0.00 0.00 4.35 31.82%
P/NAPS 0.55 0.60 0.57 0.62 0.63 0.86 0.76 -5.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 25/02/19 23/02/18 22/02/17 24/02/16 16/02/15 -
Price 1.61 0.68 0.79 0.72 1.24 0.80 0.815 -
P/RPS 6.29 0.94 1.03 0.95 1.68 1.04 1.00 35.82%
P/EPS 66.21 12.20 10.35 12.02 14.73 7.55 9.82 37.40%
EY 1.51 8.20 9.66 8.32 6.79 13.25 10.18 -27.22%
DY 9.94 0.00 0.00 0.00 0.00 0.00 3.68 17.99%
P/NAPS 1.27 0.62 0.65 0.65 1.18 0.85 0.90 5.90%

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