[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -60.49%
YoY- 45.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 618,360 478,621 316,288 153,630 464,118 326,069 213,520 102.78%
PBT 75,012 63,970 41,991 21,555 53,566 35,160 24,899 108.17%
Tax -19,973 -15,354 -9,706 -5,080 -14,356 -10,014 -6,895 102.81%
NP 55,039 48,616 32,285 16,475 39,210 25,146 18,004 110.20%
-
NP to SH 49,542 44,902 30,947 15,646 39,600 25,401 18,196 94.62%
-
Tax Rate 26.63% 24.00% 23.11% 23.57% 26.80% 28.48% 27.69% -
Total Cost 563,321 430,005 284,003 137,155 424,908 300,923 195,516 102.09%
-
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 38,572 12,910 13,016 - 28,707 13,104 13,130 104.71%
Div Payout % 77.86% 28.75% 42.06% - 72.49% 51.59% 72.16% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.90% 10.16% 10.21% 10.72% 8.45% 7.71% 8.43% -
ROE 21.41% 20.46% 12.51% 7.06% 17.85% 12.92% 8.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 48.09 37.07 24.30 11.78 35.57 24.88 16.26 105.63%
EPS 3.82 3.46 2.38 1.20 3.02 1.94 1.39 95.83%
DPS 3.00 1.00 1.00 0.00 2.20 1.00 1.00 107.59%
NAPS 0.18 0.17 0.19 0.17 0.17 0.15 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.70 12.15 8.03 3.90 11.78 8.28 5.42 102.81%
EPS 1.26 1.14 0.79 0.40 1.01 0.64 0.46 95.40%
DPS 0.98 0.33 0.33 0.00 0.73 0.33 0.33 106.19%
NAPS 0.0588 0.0557 0.0628 0.0563 0.0563 0.0499 0.0533 6.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.28 1.76 1.50 1.59 1.58 1.28 0.925 -
P/RPS 4.74 4.75 6.17 13.49 4.44 5.14 5.69 -11.43%
P/EPS 59.17 50.61 63.09 132.49 52.06 66.03 66.75 -7.70%
EY 1.69 1.98 1.59 0.75 1.92 1.51 1.50 8.25%
DY 1.32 0.57 0.67 0.00 1.39 0.78 1.08 14.27%
P/NAPS 12.67 10.35 7.89 9.35 9.29 8.53 5.78 68.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 2.23 2.35 1.62 1.70 1.69 1.48 1.25 -
P/RPS 4.64 6.34 6.67 14.43 4.75 5.95 7.69 -28.52%
P/EPS 57.87 67.57 68.14 141.66 55.69 76.35 90.20 -25.55%
EY 1.73 1.48 1.47 0.71 1.80 1.31 1.11 34.31%
DY 1.35 0.43 0.62 0.00 1.30 0.68 0.80 41.60%
P/NAPS 12.39 13.82 8.53 10.00 9.94 9.87 7.81 35.90%

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