[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 14.96%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 114,128 114,955 107,478 76,054 44,196 42,347 43,334 91.04%
PBT 2,564 13,395 16,009 2,010 2,188 4,276 4,977 -35.81%
Tax -1,768 -829 -562 -980 -1,292 -722 -1,190 30.29%
NP 796 12,566 15,446 1,030 896 3,554 3,786 -64.74%
-
NP to SH 1,160 12,721 15,754 1,030 896 3,839 4,118 -57.12%
-
Tax Rate 68.95% 6.19% 3.51% 48.76% 59.05% 16.88% 23.91% -
Total Cost 113,332 102,389 92,032 75,024 43,300 38,793 39,548 102.14%
-
Net Worth 172,389 171,103 169,816 159,129 157,845 162,685 161,336 4.52%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 205,838 - - - - 20,335 27,101 287.82%
Div Payout % 17,744.69% - - - - 529.71% 658.01% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 172,389 171,103 169,816 159,129 157,845 162,685 161,336 4.52%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 127,356 0.67%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.70% 10.93% 14.37% 1.35% 2.03% 8.39% 8.74% -
ROE 0.67% 7.43% 9.28% 0.65% 0.57% 2.36% 2.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.71 89.36 83.54 59.26 34.44 33.32 34.11 89.44%
EPS 0.80 9.90 12.27 0.80 0.80 3.00 3.20 -60.41%
DPS 160.00 0.00 0.00 0.00 0.00 16.00 21.33 284.61%
NAPS 1.34 1.33 1.32 1.24 1.23 1.28 1.27 3.65%
Adjusted Per Share Value based on latest NOSH - 128,649
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.29 6.34 5.92 4.19 2.44 2.33 2.39 90.95%
EPS 0.06 0.70 0.87 0.06 0.05 0.21 0.23 -59.27%
DPS 11.34 0.00 0.00 0.00 0.00 1.12 1.49 288.35%
NAPS 0.095 0.0943 0.0936 0.0877 0.087 0.0897 0.0889 4.53%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.95 3.69 2.51 1.73 1.27 1.19 0.70 -
P/RPS 4.45 4.13 3.00 2.92 3.69 3.57 2.05 67.88%
P/EPS 438.07 37.32 20.50 215.54 181.90 39.40 21.59 648.03%
EY 0.23 2.68 4.88 0.46 0.55 2.54 4.63 -86.56%
DY 40.51 0.00 0.00 0.00 0.00 13.45 30.48 20.94%
P/NAPS 2.95 2.77 1.90 1.40 1.03 0.93 0.55 207.35%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 15/06/21 25/02/21 -
Price 3.70 3.99 3.79 2.20 1.49 1.44 1.61 -
P/RPS 4.17 4.47 4.54 3.71 4.33 4.32 4.72 -7.94%
P/EPS 410.35 40.35 30.95 274.10 213.41 47.67 49.66 310.30%
EY 0.24 2.48 3.23 0.36 0.47 2.10 2.01 -75.84%
DY 43.24 0.00 0.00 0.00 0.00 11.11 13.25 120.48%
P/NAPS 2.76 3.00 2.87 1.77 1.21 1.13 1.27 68.01%

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