[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.92%
YoY- -11.08%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 638,161 632,576 614,520 464,118 434,758 427,040 459,264 24.49%
PBT 85,293 83,982 86,220 53,566 46,880 49,798 59,476 27.14%
Tax -20,472 -19,412 -20,320 -14,356 -13,352 -13,790 -16,852 13.83%
NP 64,821 64,570 65,900 39,210 33,528 36,008 42,624 32.20%
-
NP to SH 59,869 61,894 62,584 39,600 33,868 36,392 43,008 24.64%
-
Tax Rate 24.00% 23.11% 23.57% 26.80% 28.48% 27.69% 28.33% -
Total Cost 573,340 568,006 548,620 424,908 401,230 391,032 416,640 23.69%
-
Net Worth 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 17,214 26,032 - 28,707 17,472 26,261 - -
Div Payout % 28.75% 42.06% - 72.49% 51.59% 72.16% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 820,679 36.75%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.16% 10.21% 10.72% 8.45% 7.71% 8.43% 9.28% -
ROE 27.28% 25.03% 28.24% 17.85% 17.23% 17.32% 20.96% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 49.43 48.60 47.13 35.57 33.18 32.52 55.96 -7.93%
EPS 4.61 4.76 4.80 3.02 2.59 2.78 5.24 -8.17%
DPS 1.33 2.00 0.00 2.20 1.33 2.00 0.00 -
NAPS 0.17 0.19 0.17 0.17 0.15 0.16 0.25 -22.65%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.20 16.06 15.60 11.78 11.04 10.84 11.66 24.48%
EPS 1.52 1.57 1.59 1.01 0.86 0.92 1.09 24.79%
DPS 0.44 0.66 0.00 0.73 0.44 0.67 0.00 -
NAPS 0.0557 0.0628 0.0563 0.0563 0.0499 0.0533 0.0521 4.55%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.76 1.50 1.59 1.58 1.28 0.925 1.26 -
P/RPS 3.56 3.09 3.37 4.44 3.86 2.84 2.25 35.74%
P/EPS 37.95 31.54 33.12 52.06 49.53 33.38 24.04 35.53%
EY 2.63 3.17 3.02 1.92 2.02 3.00 4.16 -26.31%
DY 0.76 1.33 0.00 1.39 1.04 2.16 0.00 -
P/NAPS 10.35 7.89 9.35 9.29 8.53 5.78 5.04 61.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 -
Price 2.35 1.62 1.70 1.69 1.48 1.25 1.45 -
P/RPS 4.75 3.33 3.61 4.75 4.46 3.84 2.59 49.77%
P/EPS 50.68 34.07 35.41 55.69 57.26 45.10 27.67 49.64%
EY 1.97 2.94 2.82 1.80 1.75 2.22 3.61 -33.19%
DY 0.57 1.23 0.00 1.30 0.90 1.60 0.00 -
P/NAPS 13.82 8.53 10.00 9.94 9.87 7.81 5.80 78.30%

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