[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -1.1%
YoY- 70.08%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 573,328 618,360 638,161 632,576 614,520 464,118 434,758 20.27%
PBT 54,964 75,012 85,293 83,982 86,220 53,566 46,880 11.19%
Tax -17,276 -19,973 -20,472 -19,412 -20,320 -14,356 -13,352 18.75%
NP 37,688 55,039 64,821 64,570 65,900 39,210 33,528 8.11%
-
NP to SH 34,512 49,542 59,869 61,894 62,584 39,600 33,868 1.26%
-
Tax Rate 31.43% 26.63% 24.00% 23.11% 23.57% 26.80% 28.48% -
Total Cost 535,640 563,321 573,340 568,006 548,620 424,908 401,230 21.26%
-
Net Worth 231,824 231,435 219,486 247,307 221,640 221,832 196,562 11.63%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 38,572 17,214 26,032 - 28,707 17,472 -
Div Payout % - 77.86% 28.75% 42.06% - 72.49% 51.59% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 231,824 231,435 219,486 247,307 221,640 221,832 196,562 11.63%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.57% 8.90% 10.16% 10.21% 10.72% 8.45% 7.71% -
ROE 14.89% 21.41% 27.28% 25.03% 28.24% 17.85% 17.23% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 44.52 48.09 49.43 48.60 47.13 35.57 33.18 21.67%
EPS 2.68 3.82 4.61 4.76 4.80 3.02 2.59 2.30%
DPS 0.00 3.00 1.33 2.00 0.00 2.20 1.33 -
NAPS 0.18 0.18 0.17 0.19 0.17 0.17 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.55 15.70 16.20 16.06 15.60 11.78 11.04 20.22%
EPS 0.88 1.26 1.52 1.57 1.59 1.01 0.86 1.54%
DPS 0.00 0.98 0.44 0.66 0.00 0.73 0.44 -
NAPS 0.0588 0.0588 0.0557 0.0628 0.0563 0.0563 0.0499 11.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.08 2.28 1.76 1.50 1.59 1.58 1.28 -
P/RPS 4.67 4.74 3.56 3.09 3.37 4.44 3.86 13.55%
P/EPS 77.62 59.17 37.95 31.54 33.12 52.06 49.53 34.95%
EY 1.29 1.69 2.63 3.17 3.02 1.92 2.02 -25.86%
DY 0.00 1.32 0.76 1.33 0.00 1.39 1.04 -
P/NAPS 11.56 12.67 10.35 7.89 9.35 9.29 8.53 22.48%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 -
Price 0.675 2.23 2.35 1.62 1.70 1.69 1.48 -
P/RPS 1.52 4.64 4.75 3.33 3.61 4.75 4.46 -51.24%
P/EPS 25.19 57.87 50.68 34.07 35.41 55.69 57.26 -42.18%
EY 3.97 1.73 1.97 2.94 2.82 1.80 1.75 72.73%
DY 0.00 1.35 0.57 1.23 0.00 1.30 0.90 -
P/NAPS 3.75 12.39 13.82 8.53 10.00 9.94 9.87 -47.57%

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