[HEXTAR] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 97.95%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 214,279 139,739 138,049 100,761 82,765 15,713 18,355 50.58%
PBT 38,414 11,042 18,406 14,796 10,678 -6,851 -5,480 -
Tax -7,560 -4,619 -4,342 -3,337 -2,909 536 -733 47.51%
NP 30,854 6,423 14,064 11,459 7,769 -6,315 -6,213 -
-
NP to SH 23,393 4,640 14,262 11,511 7,769 -6,315 -6,213 -
-
Tax Rate 19.68% 41.83% 23.59% 22.55% 27.24% - - -
Total Cost 183,425 133,316 123,985 89,302 74,996 22,028 24,568 39.78%
-
Net Worth 271,324 231,435 221,832 205,169 188,749 62,524 74,181 24.11%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 38,760 25,715 15,658 6,565 6,565 - - -
Div Payout % 165.69% 554.20% 109.79% 57.04% 84.51% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 271,324 231,435 221,832 205,169 188,749 62,524 74,181 24.11%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 106,000 82.62%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.40% 4.60% 10.19% 11.37% 9.39% -40.19% -33.85% -
ROE 8.62% 2.00% 6.43% 5.61% 4.12% -10.10% -8.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.53 10.87 10.58 12.28 10.09 14.83 17.32 -17.31%
EPS 0.60 0.36 1.09 1.40 0.95 -5.96 -5.86 -
DPS 1.00 2.00 1.20 0.80 0.80 0.00 0.00 -
NAPS 0.07 0.18 0.17 0.25 0.23 0.59 0.70 -31.85%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.44 3.55 3.50 2.56 2.10 0.40 0.47 50.37%
EPS 0.59 0.12 0.36 0.29 0.20 -0.16 -0.16 -
DPS 0.98 0.65 0.40 0.17 0.17 0.00 0.00 -
NAPS 0.0689 0.0588 0.0563 0.0521 0.0479 0.0159 0.0188 24.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.775 2.28 1.58 0.90 0.64 0.75 0.92 -
P/RPS 14.02 20.98 14.93 7.33 6.35 5.06 5.31 17.55%
P/EPS 128.41 631.79 144.56 64.17 67.60 -12.59 -15.69 -
EY 0.78 0.16 0.69 1.56 1.48 -7.95 -6.37 -
DY 1.29 0.88 0.76 0.89 1.25 0.00 0.00 -
P/NAPS 11.07 12.67 9.29 3.60 2.78 1.27 1.31 42.69%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 19/02/24 28/02/23 21/02/22 22/02/21 25/02/20 25/02/19 20/02/18 -
Price 0.89 2.23 1.69 1.10 0.625 0.85 1.11 -
P/RPS 16.10 20.52 15.97 8.96 6.20 5.73 6.41 16.58%
P/EPS 147.47 617.94 154.63 78.42 66.02 -14.26 -18.93 -
EY 0.68 0.16 0.65 1.28 1.51 -7.01 -5.28 -
DY 1.12 0.90 0.71 0.73 1.28 0.00 0.00 -
P/NAPS 12.71 12.39 9.94 4.40 2.72 1.44 1.59 41.38%

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