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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.44%
YoY- 390.13%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 49,234 55,116 78,882 81,550 75,372 58,952 48,758 0.65%
PBT 4,680 8,424 22,741 23,505 20,806 15,392 8,578 -33.30%
Tax -1,246 -2,336 -3,747 -3,717 -3,362 -2,476 -2,167 -30.92%
NP 3,434 6,088 18,994 19,788 17,444 12,916 6,411 -34.12%
-
NP to SH 3,434 6,088 18,994 19,788 17,444 12,916 6,411 -34.12%
-
Tax Rate 26.62% 27.73% 16.48% 15.81% 16.16% 16.09% 25.26% -
Total Cost 45,800 49,028 59,888 61,762 57,928 46,036 42,347 5.37%
-
Net Worth 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 41,699 54,577 - - - - - -
Div Payout % 1,214.31% 896.48% - - - - - -
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 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
NOSH 379,290 248,606 247,456 242,164 241,013 241,013 241,011 35.40%
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 6.97% 11.05% 24.08% 24.26% 23.14% 21.91% 13.15% -
ROE 2.26% 4.09% 11.89% 12.81% 11.87% 9.08% 4.67% -
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 12.99 22.22 32.10 33.78 31.27 24.46 20.23 -25.63%
EPS 0.92 2.44 7.85 8.20 7.24 5.36 2.66 -50.82%
DPS 11.00 22.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.60 0.65 0.64 0.61 0.59 0.57 -21.08%
Adjusted Per Share Value based on latest NOSH - 242,164
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.98 14.53 20.79 21.50 19.87 15.54 12.85 0.67%
EPS 0.91 1.60 5.01 5.22 4.60 3.40 1.69 -33.88%
DPS 10.99 14.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.3923 0.421 0.4072 0.3875 0.3748 0.3621 6.82%
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 0.425 0.90 1.13 1.20 0.68 0.68 0.69 -
P/RPS 3.27 4.05 3.52 3.55 2.17 2.78 3.41 -2.76%
P/EPS 46.92 36.67 14.62 14.64 9.40 12.69 25.94 48.61%
EY 2.13 2.73 6.84 6.83 10.64 7.88 3.86 -32.79%
DY 25.88 24.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.74 1.88 1.11 1.15 1.21 -8.46%
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 23/08/23 25/05/23 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 -
Price 0.56 0.495 1.11 1.30 0.945 0.72 0.69 -
P/RPS 4.31 2.23 3.46 3.85 3.02 2.94 3.41 16.95%
P/EPS 61.82 20.17 14.36 15.86 13.06 13.44 25.94 78.70%
EY 1.62 4.96 6.96 6.31 7.66 7.44 3.86 -44.03%
DY 19.64 44.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.83 1.71 2.03 1.55 1.22 1.21 10.24%

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