[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 45.09%
YoY- 76.77%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 272,222 143,332 618,360 478,621 316,288 153,630 464,118 -29.99%
PBT 31,358 13,741 75,012 63,970 41,991 21,555 53,566 -30.08%
Tax -10,669 -4,319 -19,973 -15,354 -9,706 -5,080 -14,356 -17.99%
NP 20,689 9,422 55,039 48,616 32,285 16,475 39,210 -34.77%
-
NP to SH 17,298 8,628 49,542 44,902 30,947 15,646 39,600 -42.51%
-
Tax Rate 34.02% 31.43% 26.63% 24.00% 23.11% 23.57% 26.80% -
Total Cost 251,533 133,910 563,321 430,005 284,003 137,155 424,908 -29.56%
-
Net Worth 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 38,572 12,910 13,016 - 28,707 -
Div Payout % - - 77.86% 28.75% 42.06% - 72.49% -
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 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
NOSH 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 108.42%
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 7.60% 6.57% 8.90% 10.16% 10.21% 10.72% 8.45% -
ROE 7.44% 3.72% 21.41% 20.46% 12.51% 7.06% 17.85% -
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 7.02 11.13 48.09 37.07 24.30 11.78 35.57 -66.20%
EPS 0.45 0.67 3.82 3.46 2.38 1.20 3.02 -71.99%
DPS 0.00 0.00 3.00 1.00 1.00 0.00 2.20 -
NAPS 0.06 0.18 0.18 0.17 0.19 0.17 0.17 -50.15%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.91 3.64 15.70 12.15 8.03 3.90 11.78 -29.99%
EPS 0.44 0.22 1.26 1.14 0.79 0.40 1.01 -42.62%
DPS 0.00 0.00 0.98 0.33 0.33 0.00 0.73 -
NAPS 0.059 0.0588 0.0588 0.0557 0.0628 0.0563 0.0563 3.18%
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 0.77 2.08 2.28 1.76 1.50 1.59 1.58 -
P/RPS 10.96 18.69 4.74 4.75 6.17 13.49 4.44 82.95%
P/EPS 172.54 310.48 59.17 50.61 63.09 132.49 52.06 122.78%
EY 0.58 0.32 1.69 1.98 1.59 0.75 1.92 -55.07%
DY 0.00 0.00 1.32 0.57 0.67 0.00 1.39 -
P/NAPS 12.83 11.56 12.67 10.35 7.89 9.35 9.29 24.08%
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 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 -
Price 0.755 0.675 2.23 2.35 1.62 1.70 1.69 -
P/RPS 10.75 6.07 4.64 6.34 6.67 14.43 4.75 72.63%
P/EPS 169.18 100.76 57.87 67.57 68.14 141.66 55.69 110.18%
EY 0.59 0.99 1.73 1.48 1.47 0.71 1.80 -52.55%
DY 0.00 0.00 1.35 0.43 0.62 0.00 1.30 -
P/NAPS 12.58 3.75 12.39 13.82 8.53 10.00 9.94 17.05%

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