[HEXTECH] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 398.06%
YoY- -70.31%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 139,139 132,438 114,955 90,455 59,225 44,910 42,347 120.85%
PBT 17,831 13,489 13,395 12,550 2,971 4,033 4,276 158.84%
Tax -1,326 -948 -829 -251 -490 -722 -722 49.91%
NP 16,505 12,541 12,566 12,299 2,481 3,311 3,554 178.09%
-
NP to SH 16,821 12,787 12,721 12,566 2,523 3,545 3,839 167.52%
-
Tax Rate 7.44% 7.03% 6.19% 2.00% 16.49% 17.90% 16.88% -
Total Cost 122,634 119,897 102,389 78,156 56,744 41,599 38,793 115.24%
-
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 51,459 51,459 - - - - 20,192 86.46%
Div Payout % 305.92% 402.44% - - - - 525.98% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.86% 9.47% 10.93% 13.60% 4.19% 7.37% 8.39% -
ROE 13.62% 7.42% 7.43% 7.40% 1.59% 2.25% 2.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 108.15 102.95 89.36 70.31 46.15 35.00 33.32 119.06%
EPS 13.08 9.94 9.89 9.77 1.97 2.76 3.02 165.46%
DPS 40.00 40.00 0.00 0.00 0.00 0.00 16.00 84.09%
NAPS 0.96 1.34 1.33 1.32 1.24 1.23 1.28 -17.43%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.76 6.43 5.58 4.39 2.88 2.18 2.06 120.66%
EPS 0.82 0.62 0.62 0.61 0.12 0.17 0.19 164.84%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.98 86.59%
NAPS 0.06 0.0838 0.0831 0.0825 0.0773 0.0767 0.079 -16.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.80 3.95 3.69 2.51 1.73 1.27 1.19 -
P/RPS 4.44 3.84 4.13 3.57 3.75 3.63 3.57 15.63%
P/EPS 36.71 39.74 37.32 25.70 87.99 45.97 39.40 -4.60%
EY 2.72 2.52 2.68 3.89 1.14 2.18 2.54 4.66%
DY 8.33 10.13 0.00 0.00 0.00 0.00 13.45 -27.32%
P/NAPS 5.00 2.95 2.77 1.90 1.40 1.03 0.93 206.58%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 15/06/21 -
Price 13.20 3.70 3.99 3.79 2.20 1.49 1.44 -
P/RPS 12.20 3.59 4.47 5.39 4.77 4.26 4.32 99.66%
P/EPS 100.96 37.23 40.35 38.80 111.90 53.94 47.67 64.84%
EY 0.99 2.69 2.48 2.58 0.89 1.85 2.10 -39.39%
DY 3.03 10.81 0.00 0.00 0.00 0.00 11.11 -57.91%
P/NAPS 13.75 2.76 3.00 2.87 1.77 1.21 1.13 428.22%

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