[HEXIND] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -11.3%
YoY- 715.7%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Revenue 848,763 655,244 465,238 244,557 267,179 110,141 257,815 200.72%
PBT 73,498 63,001 39,850 13,806 13,227 6,032 10,336 512.66%
Tax -18,099 -16,717 -11,686 -4,117 -2,396 -992 -1,517 888.31%
NP 55,399 46,284 28,164 9,689 10,831 5,040 8,819 446.34%
-
NP to SH 55,399 46,284 28,164 9,560 10,778 4,911 8,863 443.84%
-
Tax Rate 24.63% 26.53% 29.32% 29.82% 18.11% 16.45% 14.68% -
Total Cost 793,364 608,960 437,074 234,868 256,348 105,101 248,996 191.78%
-
Net Worth 350,560 364,846 343,692 350,286 213,979 0 209,963 60.58%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Div 54,946 54,946 27,473 27,473 - - - -
Div Payout % 99.18% 118.72% 97.55% 287.38% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Net Worth 350,560 364,846 343,692 350,286 213,979 0 209,963 60.58%
NOSH 2,747,341 2,747,341 2,747,341 2,747,341 1,147,341 1,147,341 1,147,341 124.08%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
NP Margin 6.53% 7.06% 6.05% 3.96% 4.05% 4.58% 3.42% -
ROE 15.80% 12.69% 8.19% 2.73% 5.04% 0.00% 4.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
RPS 30.89 23.85 16.93 8.90 23.29 9.60 22.47 34.18%
EPS 2.02 1.68 1.03 0.35 0.94 0.43 0.77 143.80%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1328 0.1251 0.1275 0.1865 0.00 0.183 -28.33%
Adjusted Per Share Value based on latest NOSH - 2,747,341
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
RPS 30.89 23.85 16.93 8.90 9.73 4.01 9.38 200.81%
EPS 2.02 1.68 1.03 0.35 0.39 0.18 0.32 448.81%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1328 0.1251 0.1275 0.0779 0.00 0.0764 60.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/11/22 30/09/22 30/08/22 -
Price 0.395 0.47 0.47 0.77 0.59 0.425 0.38 -
P/RPS 1.28 1.97 2.78 8.65 2.53 4.43 1.69 -22.64%
P/EPS 19.59 27.90 45.85 221.28 62.81 99.29 49.19 -57.29%
EY 5.10 3.58 2.18 0.45 1.59 1.01 2.03 134.25%
DY 5.06 4.26 2.13 1.30 0.00 0.00 0.00 -
P/NAPS 3.10 3.54 3.76 6.04 3.16 0.00 2.08 44.58%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Date 29/11/23 24/08/23 25/05/23 22/02/23 27/01/23 - 20/10/22 -
Price 0.39 0.445 0.50 0.80 0.80 0.00 0.52 -
P/RPS 1.26 1.87 2.95 8.99 3.44 0.00 2.31 -42.88%
P/EPS 19.34 26.41 48.77 229.90 85.16 0.00 67.32 -68.41%
EY 5.17 3.79 2.05 0.43 1.17 0.00 1.49 215.69%
DY 5.13 4.49 2.00 1.25 0.00 0.00 0.00 -
P/NAPS 3.06 3.35 4.00 6.27 4.29 0.00 2.84 7.13%

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