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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 58.79%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 81,550 75,372 58,952 48,758 41,144 53,610 57,124 26.75%
PBT 23,505 20,806 15,392 8,578 5,797 10,478 11,620 59.87%
Tax -3,717 -3,362 -2,476 -2,167 -1,760 -2,830 -3,152 11.60%
NP 19,788 17,444 12,916 6,411 4,037 7,648 8,468 76.00%
-
NP to SH 19,788 17,444 12,916 6,411 4,037 7,648 8,468 76.00%
-
Tax Rate 15.81% 16.16% 16.09% 25.26% 30.36% 27.01% 27.13% -
Total Cost 61,762 57,928 46,036 42,347 37,106 45,962 48,656 17.21%
-
Net Worth 154,488 147,018 142,198 137,372 80,158 96,400 95,195 38.05%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 154,488 147,018 142,198 137,372 80,158 96,400 95,195 38.05%
NOSH 242,164 241,013 241,013 241,011 241,000 120,500 120,500 59.18%
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 24.26% 23.14% 21.91% 13.15% 9.81% 14.27% 14.82% -
ROE 12.81% 11.87% 9.08% 4.67% 5.04% 7.93% 8.90% -
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 33.78 31.27 24.46 20.23 20.53 44.49 47.41 -20.20%
EPS 8.20 7.24 5.36 2.66 2.73 6.34 7.04 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.61 0.59 0.57 0.40 0.80 0.79 -13.08%
Adjusted Per Share Value based on latest NOSH - 241,011
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.50 19.87 15.54 12.85 10.85 14.13 15.06 26.75%
EPS 5.22 4.60 3.40 1.69 1.06 2.02 2.23 76.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4072 0.3875 0.3748 0.3621 0.2113 0.2541 0.2509 38.06%
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 1.20 0.68 0.68 0.69 0.72 1.59 1.62 -
P/RPS 3.55 2.17 2.78 3.41 3.51 3.57 3.42 2.51%
P/EPS 14.64 9.40 12.69 25.94 35.74 25.05 23.05 -26.09%
EY 6.83 10.64 7.88 3.86 2.80 3.99 4.34 35.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.11 1.15 1.21 1.80 1.99 2.05 -5.60%
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 24/11/22 18/08/22 25/05/22 24/02/22 26/11/21 25/08/21 25/05/21 -
Price 1.30 0.945 0.72 0.69 0.685 0.715 1.50 -
P/RPS 3.85 3.02 2.94 3.41 3.34 1.61 3.16 14.05%
P/EPS 15.86 13.06 13.44 25.94 34.00 11.27 21.35 -17.96%
EY 6.31 7.66 7.44 3.86 2.94 8.88 4.68 22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.55 1.22 1.21 1.71 0.89 1.90 4.50%

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