[HEXTECH] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -5.34%
YoY- -50.92%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 49,260 120,303 125,008 120,467 122,113 123,210 125,909 -14.46%
PBT 42,848 12,071 14,100 8,957 15,847 4,658 13,979 20.50%
Tax -821 -3,758 -2,646 -2,163 -2,113 -646 -2,692 -17.94%
NP 42,027 8,313 11,454 6,794 13,734 4,012 11,287 24.47%
-
NP to SH 42,325 8,332 11,448 6,664 13,579 3,895 11,178 24.82%
-
Tax Rate 1.92% 31.13% 18.77% 24.15% 13.33% 13.87% 19.26% -
Total Cost 7,233 111,990 113,554 113,673 108,379 119,198 114,622 -36.87%
-
Net Worth 161,336 139,575 149,546 137,020 128,224 114,316 109,253 6.70%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 20,192 202 - - - - 3,594 33.29%
Div Payout % 47.71% 2.43% - - - - 32.16% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 161,336 139,575 149,546 137,020 128,224 114,316 109,253 6.70%
NOSH 127,356 126,998 124,225 123,761 122,438 121,613 120,058 0.98%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 85.32% 6.91% 9.16% 5.64% 11.25% 3.26% 8.96% -
ROE 26.23% 5.97% 7.66% 4.86% 10.59% 3.41% 10.23% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.78 94.81 101.15 97.59 100.00 101.31 104.87 -15.26%
EPS 33.32 6.57 9.26 5.40 11.12 3.20 9.31 23.65%
DPS 16.00 0.16 0.00 0.00 0.00 0.00 3.00 32.14%
NAPS 1.27 1.10 1.21 1.11 1.05 0.94 0.91 5.70%
Adjusted Per Share Value based on latest NOSH - 123,761
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.39 5.84 6.07 5.85 5.93 5.99 6.12 -14.49%
EPS 2.06 0.40 0.56 0.32 0.66 0.19 0.54 24.97%
DPS 0.98 0.01 0.00 0.00 0.00 0.00 0.17 33.86%
NAPS 0.0784 0.0678 0.0727 0.0666 0.0623 0.0555 0.0531 6.70%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.70 0.66 0.685 0.685 0.66 0.805 0.69 -
P/RPS 1.81 0.70 0.68 0.70 0.66 0.79 0.66 18.29%
P/EPS 2.10 10.05 7.40 12.69 5.94 25.13 7.41 -18.93%
EY 47.60 9.95 13.52 7.88 16.85 3.98 13.49 23.36%
DY 22.86 0.24 0.00 0.00 0.00 0.00 4.35 31.82%
P/NAPS 0.55 0.60 0.57 0.62 0.63 0.86 0.76 -5.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 25/02/19 23/02/18 22/02/17 24/02/16 16/02/15 -
Price 1.61 0.68 0.79 0.72 1.24 0.80 0.815 -
P/RPS 4.15 0.72 0.78 0.74 1.24 0.79 0.78 32.09%
P/EPS 4.83 10.36 8.53 13.34 11.15 24.98 8.75 -9.42%
EY 20.69 9.66 11.72 7.50 8.97 4.00 11.42 10.40%
DY 9.94 0.23 0.00 0.00 0.00 0.00 3.68 17.99%
P/NAPS 1.27 0.62 0.65 0.65 1.18 0.85 0.90 5.90%

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