[HEXTECH] YoY TTM Result on 30-Sep-2019 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -9.92%
YoY- -24.61%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 139,139 59,225 69,774 121,960 124,395 117,133 123,551 1.99%
PBT 17,831 2,971 45,992 11,569 14,339 9,094 15,292 2.59%
Tax -1,326 -490 -2,051 -2,932 -2,791 -1,927 -127 47.81%
NP 16,505 2,481 43,941 8,637 11,548 7,167 15,165 1.42%
-
NP to SH 16,821 2,523 44,239 8,665 11,494 7,040 15,003 1.92%
-
Tax Rate 7.44% 16.49% 4.46% 25.34% 19.46% 21.19% 0.83% -
Total Cost 122,634 56,744 25,833 113,323 112,847 109,966 108,386 2.07%
-
Net Worth 123,503 159,129 160,047 136,807 144,427 133,317 122,889 0.08%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 51,459 - 20,192 202 - - - -
Div Payout % 305.92% - 45.64% 2.34% - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 123,503 159,129 160,047 136,807 144,427 133,317 122,889 0.08%
NOSH 128,649 128,649 127,356 126,998 123,761 123,761 120,480 1.09%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.86% 4.19% 62.98% 7.08% 9.28% 6.12% 12.27% -
ROE 13.62% 1.59% 27.64% 6.33% 7.96% 5.28% 12.21% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 108.15 46.15 54.93 96.28 100.77 94.89 102.55 0.88%
EPS 13.08 1.97 34.83 6.84 9.31 5.70 12.45 0.82%
DPS 40.00 0.00 16.00 0.16 0.00 0.00 0.00 -
NAPS 0.96 1.24 1.26 1.08 1.17 1.08 1.02 -1.00%
Adjusted Per Share Value based on latest NOSH - 126,998
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 7.67 3.26 3.85 6.72 6.86 6.46 6.81 2.00%
EPS 0.93 0.14 2.44 0.48 0.63 0.39 0.83 1.91%
DPS 2.84 0.00 1.11 0.01 0.00 0.00 0.00 -
NAPS 0.0681 0.0877 0.0882 0.0754 0.0796 0.0735 0.0677 0.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.80 1.73 0.67 0.705 0.58 0.76 0.72 -
P/RPS 4.44 3.75 1.22 0.73 0.58 0.80 0.70 36.03%
P/EPS 36.71 87.99 1.92 10.31 6.23 13.33 5.78 36.06%
EY 2.72 1.14 51.98 9.70 16.05 7.50 17.30 -26.52%
DY 8.33 0.00 23.88 0.23 0.00 0.00 0.00 -
P/NAPS 5.00 1.40 0.53 0.65 0.50 0.70 0.71 38.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 23/11/21 27/11/20 25/11/19 26/11/18 21/11/17 23/11/16 -
Price 13.20 2.20 0.695 0.71 0.63 0.70 0.70 -
P/RPS 12.20 4.77 1.27 0.74 0.63 0.74 0.68 61.76%
P/EPS 100.96 111.90 2.00 10.38 6.77 12.27 5.62 61.79%
EY 0.99 0.89 50.11 9.63 14.78 8.15 17.79 -38.19%
DY 3.03 0.00 23.02 0.23 0.00 0.00 0.00 -
P/NAPS 13.75 1.77 0.55 0.66 0.54 0.65 0.69 64.61%

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