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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 35.06%
YoY- 128.09%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 55,116 78,882 81,550 75,372 58,952 48,758 41,144 21.54%
PBT 8,424 22,741 23,505 20,806 15,392 8,578 5,797 28.32%
Tax -2,336 -3,747 -3,717 -3,362 -2,476 -2,167 -1,760 20.79%
NP 6,088 18,994 19,788 17,444 12,916 6,411 4,037 31.53%
-
NP to SH 6,088 18,994 19,788 17,444 12,916 6,411 4,037 31.53%
-
Tax Rate 27.73% 16.48% 15.81% 16.16% 16.09% 25.26% 30.36% -
Total Cost 49,028 59,888 61,762 57,928 46,036 42,347 37,106 20.43%
-
Net Worth 148,848 159,719 154,488 147,018 142,198 137,372 80,158 51.13%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 54,577 - - - - - - -
Div Payout % 896.48% - - - - - - -
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 148,848 159,719 154,488 147,018 142,198 137,372 80,158 51.13%
NOSH 248,606 247,456 242,164 241,013 241,013 241,011 241,000 2.09%
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 11.05% 24.08% 24.26% 23.14% 21.91% 13.15% 9.81% -
ROE 4.09% 11.89% 12.81% 11.87% 9.08% 4.67% 5.04% -
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 22.22 32.10 33.78 31.27 24.46 20.23 20.53 5.42%
EPS 2.44 7.85 8.20 7.24 5.36 2.66 2.73 -7.21%
DPS 22.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.65 0.64 0.61 0.59 0.57 0.40 31.06%
Adjusted Per Share Value based on latest NOSH - 241,013
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 14.53 20.79 21.50 19.87 15.54 12.85 10.85 21.51%
EPS 1.60 5.01 5.22 4.60 3.40 1.69 1.06 31.61%
DPS 14.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3923 0.421 0.4072 0.3875 0.3748 0.3621 0.2113 51.11%
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 0.90 1.13 1.20 0.68 0.68 0.69 0.72 -
P/RPS 4.05 3.52 3.55 2.17 2.78 3.41 3.51 10.01%
P/EPS 36.67 14.62 14.64 9.40 12.69 25.94 35.74 1.72%
EY 2.73 6.84 6.83 10.64 7.88 3.86 2.80 -1.67%
DY 24.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.74 1.88 1.11 1.15 1.21 1.80 -11.45%
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 25/05/23 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 26/11/21 -
Price 0.495 1.11 1.30 0.945 0.72 0.69 0.685 -
P/RPS 2.23 3.46 3.85 3.02 2.94 3.41 3.34 -23.62%
P/EPS 20.17 14.36 15.86 13.06 13.44 25.94 34.00 -29.42%
EY 4.96 6.96 6.31 7.66 7.44 3.86 2.94 41.76%
DY 44.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.71 2.03 1.55 1.22 1.21 1.71 -38.26%

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