[HEXTAR] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 107.2%
YoY- 127.9%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 112,549 111,563 97,179 18,725 18,552 21,029 22,885 30.37%
PBT 10,261 14,645 11,300 843 -605 385 412 70.80%
Tax -3,119 -2,176 -2,559 -610 -230 -98 -214 56.22%
NP 7,142 12,469 8,741 233 -835 287 198 81.67%
-
NP to SH 7,205 12,469 8,741 233 -835 279 198 81.93%
-
Tax Rate 30.40% 14.86% 22.65% 72.36% - 25.45% 51.94% -
Total Cost 105,407 99,094 88,438 18,492 19,387 20,742 22,687 29.14%
-
Net Worth 196,562 194,647 205,163 68,882 77,360 104,913 95,873 12.69%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 8,110 29,379 - - - - -
Div Payout % - 65.04% 336.11% - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 196,562 194,647 205,163 68,882 77,360 104,913 95,873 12.69%
NOSH 1,313,087 820,679 820,679 106,000 106,000 106,000 104,210 52.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.35% 11.18% 8.99% 1.24% -4.50% 1.36% 0.87% -
ROE 3.67% 6.41% 4.26% 0.34% -1.08% 0.27% 0.21% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.59 13.76 11.84 17.67 17.51 19.84 21.96 -14.46%
EPS 0.55 1.54 1.07 0.22 -0.79 0.27 0.19 19.36%
DPS 0.00 1.00 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.24 0.25 0.65 0.73 0.99 0.92 -26.06%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.86 2.83 2.47 0.48 0.47 0.53 0.58 30.43%
EPS 0.18 0.32 0.22 0.01 -0.02 0.01 0.01 61.81%
DPS 0.00 0.21 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0494 0.0521 0.0175 0.0196 0.0266 0.0243 12.72%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.28 0.685 0.73 0.79 0.845 0.39 0.515 -
P/RPS 14.90 4.98 6.16 4.47 4.83 1.97 2.35 36.00%
P/EPS 232.80 44.55 68.54 359.31 -107.24 148.13 271.05 -2.50%
EY 0.43 2.24 1.46 0.28 -0.93 0.68 0.37 2.53%
DY 0.00 1.46 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 8.53 2.85 2.92 1.22 1.16 0.39 0.56 57.37%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 23/11/20 18/11/19 23/11/18 20/11/17 29/11/16 30/11/15 -
Price 1.48 0.815 0.655 0.75 0.855 0.305 0.555 -
P/RPS 17.23 5.92 5.53 4.24 4.88 1.54 2.53 37.63%
P/EPS 269.18 53.01 61.49 341.11 -108.51 115.85 292.11 -1.35%
EY 0.37 1.89 1.63 0.29 -0.92 0.86 0.34 1.41%
DY 0.00 1.23 5.47 0.00 0.00 0.00 0.00 -
P/NAPS 9.87 3.40 2.62 1.15 1.17 0.31 0.60 59.40%

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