[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 695.69%
YoY- 796.12%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 175,328 162,169 141,537 124,422 114,128 114,955 107,478 38.70%
PBT -2,376 5,456 8,308 10,882 2,564 13,395 16,009 -
Tax -1,176 -1,729 -1,902 -1,974 -1,768 -829 -562 63.82%
NP -3,552 3,727 6,405 8,908 796 12,566 15,446 -
-
NP to SH -3,000 4,101 6,646 9,230 1,160 12,721 15,754 -
-
Tax Rate - 31.69% 22.89% 18.14% 68.95% 6.19% 3.51% -
Total Cost 178,880 158,442 135,132 115,514 113,332 102,389 92,032 55.93%
-
Net Worth 123,503 123,503 124,789 123,503 172,389 171,103 169,816 -19.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 51,459 68,612 102,919 205,838 - - -
Div Payout % - 1,254.81% 1,032.29% 1,115.05% 17,744.69% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 123,503 123,503 124,789 123,503 172,389 171,103 169,816 -19.17%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -2.03% 2.30% 4.53% 7.16% 0.70% 10.93% 14.37% -
ROE -2.43% 3.32% 5.33% 7.47% 0.67% 7.43% 9.28% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 136.28 126.06 110.02 96.71 88.71 89.36 83.54 38.70%
EPS -2.40 3.20 5.20 7.20 0.80 9.90 12.27 -
DPS 0.00 40.00 53.33 80.00 160.00 0.00 0.00 -
NAPS 0.96 0.96 0.97 0.96 1.34 1.33 1.32 -19.17%
Adjusted Per Share Value based on latest NOSH - 128,649
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.52 7.88 6.88 6.04 5.54 5.58 5.22 38.75%
EPS -0.15 0.20 0.32 0.45 0.06 0.62 0.77 -
DPS 0.00 2.50 3.33 5.00 10.00 0.00 0.00 -
NAPS 0.06 0.06 0.0606 0.06 0.0838 0.0831 0.0825 -19.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 27.50 23.68 17.06 4.80 3.95 3.69 2.51 -
P/RPS 20.18 18.79 15.51 4.96 4.45 4.13 3.00 257.58%
P/EPS -1,179.28 742.85 330.20 66.90 438.07 37.32 20.50 -
EY -0.08 0.13 0.30 1.49 0.23 2.68 4.88 -
DY 0.00 1.69 3.13 16.67 40.51 0.00 0.00 -
P/NAPS 28.65 24.67 17.59 5.00 2.95 2.77 1.90 513.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 -
Price 28.20 24.50 28.00 13.20 3.70 3.99 3.79 -
P/RPS 20.69 19.44 25.45 13.65 4.17 4.47 4.54 175.64%
P/EPS -1,209.30 768.57 541.95 183.98 410.35 40.35 30.95 -
EY -0.08 0.13 0.18 0.54 0.24 2.48 3.23 -
DY 0.00 1.63 1.90 6.06 43.24 0.00 0.00 -
P/NAPS 29.38 25.52 28.87 13.75 2.76 3.00 2.87 373.47%

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