[HEXTAR] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -78.4%
YoY- -89.03%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 98,704 100,718 55,851 18,229 18,349 18,593 23,491 27.00%
PBT 10,030 14,689 -21,256 -3,343 -1,877 -815 824 51.61%
Tax -2,682 -3,584 -920 105 164 348 -249 48.55%
NP 7,348 11,105 -22,176 -3,238 -1,713 -467 575 52.84%
-
NP to SH 7,444 11,105 -22,176 -3,238 -1,713 -467 575 53.17%
-
Tax Rate 26.74% 24.40% - - - - 30.22% -
Total Cost 91,356 89,613 78,027 21,467 20,062 19,060 22,916 25.89%
-
Net Worth 210,093 185,463 196,956 68,882 78,420 105,075 97,962 13.54%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 13,130 9,676 - - - - - -
Div Payout % 176.40% 87.14% - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 210,093 185,463 196,956 68,882 78,420 105,075 97,962 13.54%
NOSH 1,313,087 820,679 820,679 106,000 106,000 106,136 106,481 51.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.44% 11.03% -39.71% -17.76% -9.34% -2.51% 2.45% -
ROE 3.54% 5.99% -11.26% -4.70% -2.18% -0.44% 0.59% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.52 12.49 6.81 17.20 17.31 17.52 22.06 -16.40%
EPS 0.57 1.38 -2.70 -3.06 -1.62 -0.44 0.54 0.90%
DPS 1.00 1.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.23 0.24 0.65 0.74 0.99 0.92 -25.26%
Adjusted Per Share Value based on latest NOSH - 106,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.51 2.56 1.42 0.46 0.47 0.47 0.60 26.90%
EPS 0.19 0.28 -0.56 -0.08 -0.04 -0.01 0.01 63.27%
DPS 0.33 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0471 0.05 0.0175 0.0199 0.0267 0.0249 13.51%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.925 0.56 0.78 0.92 0.925 0.41 0.55 -
P/RPS 12.31 4.48 11.46 5.35 5.34 2.34 2.49 30.48%
P/EPS 163.17 40.66 -28.86 -30.11 -57.22 -93.18 101.85 8.16%
EY 0.61 2.46 -3.46 -3.32 -1.75 -1.07 0.98 -7.59%
DY 1.08 2.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 2.43 3.25 1.42 1.25 0.41 0.60 45.81%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 19/08/19 20/08/18 23/08/17 30/08/16 26/08/15 -
Price 1.25 0.73 0.70 0.88 0.735 0.455 0.38 -
P/RPS 16.63 5.84 10.29 5.12 4.24 2.60 1.72 45.90%
P/EPS 220.49 53.01 -25.90 -28.80 -45.47 -103.41 70.37 20.94%
EY 0.45 1.89 -3.86 -3.47 -2.20 -0.97 1.42 -17.41%
DY 0.80 1.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 3.17 2.92 1.35 0.99 0.46 0.41 63.34%

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