[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 39.6%
YoY- -23.09%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 316,288 153,630 464,118 326,069 213,520 114,816 417,608 -16.95%
PBT 41,991 21,555 53,566 35,160 24,899 14,869 56,689 -18.17%
Tax -9,706 -5,080 -14,356 -10,014 -6,895 -4,213 -12,205 -14.20%
NP 32,285 16,475 39,210 25,146 18,004 10,656 44,484 -19.28%
-
NP to SH 30,947 15,646 39,600 25,401 18,196 10,752 44,536 -21.60%
-
Tax Rate 23.11% 23.57% 26.80% 28.48% 27.69% 28.33% 21.53% -
Total Cost 284,003 137,155 424,908 300,923 195,516 104,160 373,124 -16.67%
-
Net Worth 247,307 221,640 221,832 196,562 210,093 205,169 205,169 13.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,016 - 28,707 13,104 13,130 - 32,827 -46.11%
Div Payout % 42.06% - 72.49% 51.59% 72.16% - 73.71% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 247,307 221,640 221,832 196,562 210,093 205,169 205,169 13.30%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 820,679 820,679 36.91%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.21% 10.72% 8.45% 7.71% 8.43% 9.28% 10.65% -
ROE 12.51% 7.06% 17.85% 12.92% 8.66% 5.24% 21.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.30 11.78 35.57 24.88 16.26 13.99 50.89 -38.99%
EPS 2.38 1.20 3.02 1.94 1.39 1.31 5.48 -42.73%
DPS 1.00 0.00 2.20 1.00 1.00 0.00 4.00 -60.41%
NAPS 0.19 0.17 0.17 0.15 0.16 0.25 0.25 -16.76%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.03 3.90 11.78 8.28 5.42 2.91 10.60 -16.94%
EPS 0.79 0.40 1.01 0.64 0.46 0.27 1.13 -21.28%
DPS 0.33 0.00 0.73 0.33 0.33 0.00 0.83 -46.02%
NAPS 0.0628 0.0563 0.0563 0.0499 0.0533 0.0521 0.0521 13.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.50 1.59 1.58 1.28 0.925 1.26 0.90 -
P/RPS 6.17 13.49 4.44 5.14 5.69 9.01 1.77 130.42%
P/EPS 63.09 132.49 52.06 66.03 66.75 96.17 16.58 144.33%
EY 1.59 0.75 1.92 1.51 1.50 1.04 6.03 -58.98%
DY 0.67 0.00 1.39 0.78 1.08 0.00 4.44 -71.75%
P/NAPS 7.89 9.35 9.29 8.53 5.78 5.04 3.60 68.96%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 22/02/21 -
Price 1.62 1.70 1.69 1.48 1.25 1.45 1.10 -
P/RPS 6.67 14.43 4.75 5.95 7.69 10.36 2.16 112.49%
P/EPS 68.14 141.66 55.69 76.35 90.20 110.68 20.27 124.90%
EY 1.47 0.71 1.80 1.31 1.11 0.90 4.93 -55.46%
DY 0.62 0.00 1.30 0.68 0.80 0.00 3.64 -69.37%
P/NAPS 8.53 10.00 9.94 9.87 7.81 5.80 4.40 55.66%

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