[HEXTECH] YoY TTM Result on 30-Jun-2021 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -7.66%
YoY- -92.16%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 177,469 132,438 44,910 88,452 121,810 124,611 116,770 7.22%
PBT 4,221 13,489 4,033 47,589 12,682 13,333 9,513 -12.66%
Tax -1,581 -948 -722 -2,503 -3,093 -2,264 -2,033 -4.10%
NP 2,640 12,541 3,311 45,086 9,589 11,069 7,480 -15.92%
-
NP to SH 3,061 12,787 3,545 45,198 9,619 10,974 7,346 -13.57%
-
Tax Rate 37.46% 7.03% 17.90% 5.26% 24.39% 16.98% 21.37% -
Total Cost 174,829 119,897 41,599 43,366 112,221 113,542 109,290 8.14%
-
Net Worth 123,503 172,389 157,845 157,752 152,611 140,723 129,614 -0.80%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 51,459 - 20,394 - - - -
Div Payout % - 402.44% - 45.12% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 123,503 172,389 157,845 157,752 152,611 140,723 129,614 -0.80%
NOSH 128,649 128,649 128,649 127,356 125,410 123,761 123,761 0.64%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.49% 9.47% 7.37% 50.97% 7.87% 8.88% 6.41% -
ROE 2.48% 7.42% 2.25% 28.65% 6.30% 7.80% 5.67% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 137.95 102.95 35.00 70.09 97.38 100.95 94.60 6.48%
EPS 2.38 9.94 2.76 35.81 7.69 8.89 5.95 -14.15%
DPS 0.00 40.00 0.00 16.16 0.00 0.00 0.00 -
NAPS 0.96 1.34 1.23 1.25 1.22 1.14 1.05 -1.48%
Adjusted Per Share Value based on latest NOSH - 128,649
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.62 6.43 2.18 4.30 5.92 6.05 5.67 7.22%
EPS 0.15 0.62 0.17 2.20 0.47 0.53 0.36 -13.57%
DPS 0.00 2.50 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.06 0.0838 0.0767 0.0766 0.0741 0.0684 0.063 -0.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 27.50 3.95 1.27 0.605 0.81 0.56 0.94 -
P/RPS 19.94 3.84 3.63 0.86 0.83 0.55 0.99 64.91%
P/EPS 1,155.78 39.74 45.97 1.69 10.53 6.30 15.80 104.43%
EY 0.09 2.52 2.18 59.20 9.49 15.88 6.33 -50.76%
DY 0.00 10.13 0.00 26.71 0.00 0.00 0.00 -
P/NAPS 28.65 2.95 1.03 0.48 0.66 0.49 0.90 77.97%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 23/09/21 25/08/20 28/08/19 27/08/18 23/08/17 -
Price 28.20 3.70 1.49 0.62 0.735 0.60 0.78 -
P/RPS 20.44 3.59 4.26 0.88 0.75 0.59 0.82 70.87%
P/EPS 1,185.20 37.23 53.94 1.73 9.56 6.75 13.11 111.77%
EY 0.08 2.69 1.85 57.76 10.46 14.82 7.63 -53.20%
DY 0.00 10.81 0.00 26.06 0.00 0.00 0.00 -
P/NAPS 29.38 2.76 1.21 0.50 0.60 0.53 0.74 84.64%

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