[HEXTECH] YoY Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 8.65%
YoY- -1.3%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 42,582 11,352 31,866 33,523 32,910 29,576 31,014 5.42%
PBT 11,002 1,423 4,567 4,065 4,304 4,441 3,886 18.92%
Tax 68 -171 -1,401 -575 -720 -484 1,502 -40.27%
NP 11,070 1,252 3,166 3,490 3,584 3,957 5,388 12.73%
-
NP to SH 11,301 1,258 3,172 3,505 3,551 3,927 5,351 13.25%
-
Tax Rate -0.62% 12.02% 30.68% 14.15% 16.73% 10.90% -38.65% -
Total Cost 31,512 10,100 28,700 30,033 29,326 25,619 25,626 3.50%
-
Net Worth 169,816 161,336 139,575 149,546 137,020 128,224 114,316 6.81%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 169,816 161,336 139,575 149,546 137,020 128,224 114,316 6.81%
NOSH 128,649 127,356 126,998 124,225 123,761 122,438 121,613 0.94%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 26.00% 11.03% 9.94% 10.41% 10.89% 13.38% 17.37% -
ROE 6.65% 0.78% 2.27% 2.34% 2.59% 3.06% 4.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 33.10 8.94 25.11 27.12 26.66 24.22 25.50 4.43%
EPS 8.80 1.00 2.50 2.80 2.90 3.20 4.40 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.27 1.10 1.21 1.11 1.05 0.94 5.81%
Adjusted Per Share Value based on latest NOSH - 124,225
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.07 0.55 1.55 1.63 1.60 1.44 1.51 5.39%
EPS 0.55 0.06 0.15 0.17 0.17 0.19 0.26 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0784 0.0678 0.0727 0.0666 0.0623 0.0555 6.82%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.51 0.70 0.66 0.685 0.685 0.66 0.805 -
P/RPS 7.58 7.83 2.63 2.53 2.57 2.73 3.16 15.68%
P/EPS 28.57 70.69 26.40 24.15 23.81 20.52 18.30 7.69%
EY 3.50 1.41 3.79 4.14 4.20 4.87 5.47 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.55 0.60 0.57 0.62 0.63 0.86 14.10%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 25/02/21 26/02/20 25/02/19 23/02/18 22/02/17 24/02/16 -
Price 3.79 1.61 0.68 0.79 0.72 1.24 0.80 -
P/RPS 11.45 18.02 2.71 2.91 2.70 5.12 3.14 24.03%
P/EPS 43.14 162.58 27.20 27.86 25.03 38.56 18.18 15.47%
EY 2.32 0.62 3.68 3.59 4.00 2.59 5.50 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.27 0.62 0.65 0.65 1.18 0.85 22.46%

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