[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 10.33%
YoY- 25.11%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 455,159 272,222 143,332 618,360 478,621 316,288 153,630 106.14%
PBT 56,213 31,358 13,741 75,012 63,970 41,991 21,555 89.35%
Tax -17,691 -10,669 -4,319 -19,973 -15,354 -9,706 -5,080 129.57%
NP 38,522 20,689 9,422 55,039 48,616 32,285 16,475 76.07%
-
NP to SH 32,691 17,298 8,628 49,542 44,902 30,947 15,646 63.36%
-
Tax Rate 31.47% 34.02% 31.43% 26.63% 24.00% 23.11% 23.57% -
Total Cost 416,637 251,533 133,910 563,321 430,005 284,003 137,155 109.60%
-
Net Worth 271,324 232,564 231,824 231,435 219,486 247,307 221,640 14.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 38,572 12,910 13,016 - -
Div Payout % - - - 77.86% 28.75% 42.06% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 271,324 232,564 231,824 231,435 219,486 247,307 221,640 14.42%
NOSH 3,939,261 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 107.86%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.46% 7.60% 6.57% 8.90% 10.16% 10.21% 10.72% -
ROE 12.05% 7.44% 3.72% 21.41% 20.46% 12.51% 7.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.74 7.02 11.13 48.09 37.07 24.30 11.78 -0.22%
EPS 0.85 0.45 0.67 3.82 3.46 2.38 1.20 -20.52%
DPS 0.00 0.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 0.07 0.06 0.18 0.18 0.17 0.19 0.17 -44.62%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 11.55 6.91 3.64 15.70 12.15 8.03 3.90 106.09%
EPS 0.83 0.44 0.22 1.26 1.14 0.79 0.40 62.61%
DPS 0.00 0.00 0.00 0.98 0.33 0.33 0.00 -
NAPS 0.0689 0.059 0.0588 0.0588 0.0557 0.0628 0.0563 14.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.765 0.77 2.08 2.28 1.76 1.50 1.59 -
P/RPS 6.51 10.96 18.69 4.74 4.75 6.17 13.49 -38.44%
P/EPS 90.70 172.54 310.48 59.17 50.61 63.09 132.49 -22.30%
EY 1.10 0.58 0.32 1.69 1.98 1.59 0.75 29.05%
DY 0.00 0.00 0.00 1.32 0.57 0.67 0.00 -
P/NAPS 10.93 12.83 11.56 12.67 10.35 7.89 9.35 10.95%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 -
Price 0.74 0.755 0.675 2.23 2.35 1.62 1.70 -
P/RPS 6.30 10.75 6.07 4.64 6.34 6.67 14.43 -42.42%
P/EPS 87.74 169.18 100.76 57.87 67.57 68.14 141.66 -27.31%
EY 1.14 0.59 0.99 1.73 1.48 1.47 0.71 37.07%
DY 0.00 0.00 0.00 1.35 0.43 0.62 0.00 -
P/NAPS 10.57 12.58 3.75 12.39 13.82 8.53 10.00 3.76%

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