[HEXCAP] YoY TTM Result on 30-Jun-2019 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -373.16%
YoY- -118.54%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 89,327 82,095 40,425 68,591 99,454 89,391 101,359 -1.92%
PBT 2,536 8,474 -10,089 -3,161 6,392 5,560 8,301 -16.65%
Tax -1,333 -407 288 234 -906 -1,793 -2,711 -10.33%
NP 1,203 8,067 -9,801 -2,927 5,486 3,767 5,590 -21.02%
-
NP to SH 1,085 5,984 -7,755 -1,262 6,806 5,466 7,593 -25.84%
-
Tax Rate 52.56% 4.80% - - 14.17% 32.25% 32.66% -
Total Cost 88,124 74,028 50,226 71,518 93,968 85,624 95,769 -1.27%
-
Net Worth 161,870 95,782 81,608 88,139 90,590 88,542 84,879 10.43%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 16 32 3,225 2,418 -
Div Payout % - - - 0.00% 0.47% 59.00% 31.85% -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 161,870 95,782 81,608 88,139 90,590 88,542 84,879 10.43%
NOSH 279,087 177,374 161,250 161,250 161,250 161,250 161,250 8.79%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 1.35% 9.83% -24.24% -4.27% 5.52% 4.21% 5.52% -
ROE 0.67% 6.25% -9.50% -1.43% 7.51% 6.17% 8.95% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 32.01 46.28 25.07 42.54 61.68 55.44 62.85 -9.84%
EPS 0.39 3.37 -4.81 -0.78 4.22 3.39 4.71 -31.81%
DPS 0.00 0.00 0.00 0.01 0.02 2.00 1.50 -
NAPS 0.58 0.54 0.5061 0.5466 0.5618 0.5491 0.5263 1.50%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 19.99 18.37 9.04 15.35 22.25 20.00 22.68 -1.92%
EPS 0.24 1.34 -1.74 -0.28 1.52 1.22 1.70 -25.98%
DPS 0.00 0.00 0.00 0.00 0.01 0.72 0.54 -
NAPS 0.3622 0.2143 0.1826 0.1972 0.2027 0.1981 0.1899 10.43%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.735 0.42 0.425 0.45 0.85 0.585 0.595 -
P/RPS 2.30 0.91 1.70 1.06 1.38 1.06 0.95 14.55%
P/EPS 189.06 12.45 -8.84 -57.50 20.14 17.26 12.64 51.55%
EY 0.53 8.03 -11.32 -1.74 4.97 5.79 7.91 -33.99%
DY 0.00 0.00 0.00 0.02 0.02 3.42 2.52 -
P/NAPS 1.27 0.78 0.84 0.82 1.51 1.07 1.13 1.81%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/02/23 22/09/21 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 -
Price 0.72 1.11 0.40 0.63 0.94 0.595 0.565 -
P/RPS 2.25 2.40 1.60 1.48 1.52 1.07 0.90 15.12%
P/EPS 185.20 32.90 -8.32 -80.50 22.27 17.55 12.00 52.28%
EY 0.54 3.04 -12.02 -1.24 4.49 5.70 8.33 -34.32%
DY 0.00 0.00 0.00 0.02 0.02 3.36 2.65 -
P/NAPS 1.24 2.06 0.79 1.15 1.67 1.08 1.07 2.29%

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