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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 70.16%
YoY- 390.13%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
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 24,617 13,779 78,882 61,163 37,686 14,738 48,758 -36.67%
PBT 2,340 2,106 22,741 17,629 10,403 3,848 8,578 -58.03%
Tax -623 -584 -3,747 -2,788 -1,681 -619 -2,167 -56.53%
NP 1,717 1,522 18,994 14,841 8,722 3,229 6,411 -58.55%
-
NP to SH 1,717 1,522 18,994 14,841 8,722 3,229 6,411 -58.55%
-
Tax Rate 26.62% 27.73% 16.48% 15.81% 16.16% 16.09% 25.26% -
Total Cost 22,900 12,257 59,888 46,322 28,964 11,509 42,347 -33.69%
-
Net Worth 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 20,849 13,644 - - - - - -
Div Payout % 1,214.31% 896.48% - - - - - -
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 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
NOSH 379,290 248,606 247,456 242,164 241,013 241,013 241,011 35.40%
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 6.97% 11.05% 24.08% 24.26% 23.14% 21.91% 13.15% -
ROE 1.13% 1.02% 11.89% 9.61% 5.93% 2.27% 4.67% -
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 6.49 5.55 32.10 25.34 15.64 6.11 20.23 -53.23%
EPS 0.46 0.61 7.85 6.15 3.62 1.34 2.66 -69.05%
DPS 5.50 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.60 0.65 0.64 0.61 0.59 0.57 -21.08%
Adjusted Per Share Value based on latest NOSH - 242,164
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.49 3.63 20.79 16.12 9.93 3.88 12.85 -36.65%
EPS 0.45 0.40 5.01 3.91 2.30 0.85 1.69 -58.71%
DPS 5.50 3.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.3923 0.421 0.4072 0.3875 0.3748 0.3621 6.82%
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 0.425 0.90 1.13 1.20 0.68 0.68 0.69 -
P/RPS 6.54 16.20 3.52 4.74 4.35 11.12 3.41 54.54%
P/EPS 93.83 146.70 14.62 19.52 18.79 50.76 25.94 136.19%
EY 1.07 0.68 6.84 5.12 5.32 1.97 3.86 -57.58%
DY 12.94 6.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.74 1.88 1.11 1.15 1.21 -8.46%
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 23/08/23 25/05/23 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 -
Price 0.56 0.495 1.11 1.30 0.945 0.72 0.69 -
P/RPS 8.62 8.91 3.46 5.13 6.04 11.77 3.41 85.88%
P/EPS 123.64 80.68 14.36 21.14 26.11 53.74 25.94 184.03%
EY 0.81 1.24 6.96 4.73 3.83 1.86 3.86 -64.78%
DY 9.82 11.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.83 1.71 2.03 1.55 1.22 1.21 10.24%

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