[HEXTAR] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -2810.3%
YoY- -1.64%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 138,049 100,761 82,765 15,713 18,355 12,456 20,203 37.71%
PBT 18,406 14,796 10,678 -6,851 -5,480 -20,668 -3,303 -
Tax -4,342 -3,337 -2,909 536 -733 -593 144 -
NP 14,064 11,459 7,769 -6,315 -6,213 -21,261 -3,159 -
-
NP to SH 14,262 11,511 7,769 -6,315 -6,213 -21,261 -3,159 -
-
Tax Rate 23.59% 22.55% 27.24% - - - - -
Total Cost 123,985 89,302 74,996 22,028 24,568 33,717 23,362 32.03%
-
Net Worth 221,832 205,169 188,749 62,524 74,181 83,718 127,208 9.70%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 15,658 6,565 6,565 - - - - -
Div Payout % 109.79% 57.04% 84.51% - - - - -
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 221,832 205,169 188,749 62,524 74,181 83,718 127,208 9.70%
NOSH 1,313,087 820,679 820,679 106,000 106,000 106,000 106,006 52.05%
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 10.19% 11.37% 9.39% -40.19% -33.85% -170.69% -15.64% -
ROE 6.43% 5.61% 4.12% -10.10% -8.38% -25.40% -2.48% -
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 10.58 12.28 10.09 14.83 17.32 11.75 19.06 -9.33%
EPS 1.09 1.40 0.95 -5.96 -5.86 -20.06 -2.98 -
DPS 1.20 0.80 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.23 0.59 0.70 0.79 1.20 -27.77%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.50 2.56 2.10 0.40 0.47 0.32 0.51 37.81%
EPS 0.36 0.29 0.20 -0.16 -0.16 -0.54 -0.08 -
DPS 0.40 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0521 0.0479 0.0159 0.0188 0.0213 0.0323 9.69%
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 1.58 0.90 0.64 0.75 0.92 0.255 0.70 -
P/RPS 14.93 7.33 6.35 5.06 5.31 2.17 0.00 -
P/EPS 144.56 64.17 67.60 -12.59 -15.69 -1.27 0.00 -
EY 0.69 1.56 1.48 -7.95 -6.37 -78.68 0.00 -
DY 0.76 0.89 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 9.29 3.60 2.78 1.27 1.31 0.32 0.70 53.80%
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 21/02/22 22/02/21 25/02/20 25/02/19 20/02/18 28/02/17 29/02/16 -
Price 1.69 1.10 0.625 0.85 1.11 0.55 0.58 -
P/RPS 15.97 8.96 6.20 5.73 6.41 4.68 0.00 -
P/EPS 154.63 78.42 66.02 -14.26 -18.93 -2.74 0.00 -
EY 0.65 1.28 1.51 -7.01 -5.28 -36.48 0.00 -
DY 0.71 0.73 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 9.94 4.40 2.72 1.44 1.59 0.70 0.58 60.49%

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