[HEXTAR] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -3.27%
YoY- 76.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 544,444 573,328 618,360 638,161 632,576 614,520 464,118 11.26%
PBT 62,716 54,964 75,012 85,293 83,982 86,220 53,566 11.11%
Tax -21,338 -17,276 -19,973 -20,472 -19,412 -20,320 -14,356 30.33%
NP 41,378 37,688 55,039 64,821 64,570 65,900 39,210 3.66%
-
NP to SH 34,596 34,512 49,542 59,869 61,894 62,584 39,600 -8.63%
-
Tax Rate 34.02% 31.43% 26.63% 24.00% 23.11% 23.57% 26.80% -
Total Cost 503,066 535,640 563,321 573,340 568,006 548,620 424,908 11.94%
-
Net Worth 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 38,572 17,214 26,032 - 28,707 -
Div Payout % - - 77.86% 28.75% 42.06% - 72.49% -
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 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
NOSH 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 108.42%
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 7.60% 6.57% 8.90% 10.16% 10.21% 10.72% 8.45% -
ROE 14.88% 14.89% 21.41% 27.28% 25.03% 28.24% 17.85% -
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 14.05 44.52 48.09 49.43 48.60 47.13 35.57 -46.25%
EPS 0.90 2.68 3.82 4.61 4.76 4.80 3.02 -55.48%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 2.20 -
NAPS 0.06 0.18 0.18 0.17 0.19 0.17 0.17 -50.15%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.82 14.55 15.70 16.20 16.06 15.60 11.78 11.26%
EPS 0.88 0.88 1.26 1.52 1.57 1.59 1.01 -8.79%
DPS 0.00 0.00 0.98 0.44 0.66 0.00 0.73 -
NAPS 0.059 0.0588 0.0588 0.0557 0.0628 0.0563 0.0563 3.18%
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 0.77 2.08 2.28 1.76 1.50 1.59 1.58 -
P/RPS 5.48 4.67 4.74 3.56 3.09 3.37 4.44 15.10%
P/EPS 86.27 77.62 59.17 37.95 31.54 33.12 52.06 40.16%
EY 1.16 1.29 1.69 2.63 3.17 3.02 1.92 -28.59%
DY 0.00 0.00 1.32 0.76 1.33 0.00 1.39 -
P/NAPS 12.83 11.56 12.67 10.35 7.89 9.35 9.29 24.08%
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 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 -
Price 0.755 0.675 2.23 2.35 1.62 1.70 1.69 -
P/RPS 5.38 1.52 4.64 4.75 3.33 3.61 4.75 8.68%
P/EPS 84.59 25.19 57.87 50.68 34.07 35.41 55.69 32.23%
EY 1.18 3.97 1.73 1.97 2.94 2.82 1.80 -24.59%
DY 0.00 0.00 1.35 0.57 1.23 0.00 1.30 -
P/NAPS 12.58 3.75 12.39 13.82 8.53 10.00 9.94 17.05%

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