[HEXTECH] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -64.98%
YoY- -53.13%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 201,454 177,469 162,169 140,499 139,139 132,438 114,955 45.30%
PBT -1,457 4,221 5,456 7,619 17,831 13,489 13,395 -
Tax -1,400 -1,581 -1,729 -1,834 -1,326 -948 -829 41.76%
NP -2,857 2,640 3,727 5,785 16,505 12,541 12,566 -
-
NP to SH -2,468 3,061 4,101 5,890 16,821 12,787 12,721 -
-
Tax Rate - 37.46% 31.69% 24.07% 7.44% 7.03% 6.19% -
Total Cost 204,311 174,829 158,442 134,714 122,634 119,897 102,389 58.43%
-
Net Worth 122,216 123,503 123,503 124,789 123,503 172,389 171,103 -20.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 51,459 51,459 51,459 51,459 - -
Div Payout % - - 1,254.81% 873.68% 305.92% 402.44% - -
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 122,216 123,503 123,503 124,789 123,503 172,389 171,103 -20.07%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
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 -1.42% 1.49% 2.30% 4.12% 11.86% 9.47% 10.93% -
ROE -2.02% 2.48% 3.32% 4.72% 13.62% 7.42% 7.43% -
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 156.59 137.95 126.06 109.21 108.15 102.95 89.36 45.30%
EPS -1.92 2.38 3.19 4.58 13.08 9.94 9.89 -
DPS 0.00 0.00 40.00 40.00 40.00 40.00 0.00 -
NAPS 0.95 0.96 0.96 0.97 0.96 1.34 1.33 -20.07%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.79 8.62 7.88 6.83 6.76 6.43 5.58 45.41%
EPS -0.12 0.15 0.20 0.29 0.82 0.62 0.62 -
DPS 0.00 0.00 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.0594 0.06 0.06 0.0606 0.06 0.0838 0.0831 -20.03%
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 24.84 27.50 23.68 17.06 4.80 3.95 3.69 -
P/RPS 15.86 19.94 18.79 15.62 4.44 3.84 4.13 145.02%
P/EPS -1,294.83 1,155.78 742.85 372.62 36.71 39.74 37.32 -
EY -0.08 0.09 0.13 0.27 2.72 2.52 2.68 -
DY 0.00 0.00 1.69 2.34 8.33 10.13 0.00 -
P/NAPS 26.15 28.65 24.67 17.59 5.00 2.95 2.77 346.06%
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 28/11/23 24/08/23 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 -
Price 23.30 28.20 24.50 28.00 13.20 3.70 3.99 -
P/RPS 14.88 20.44 19.44 25.64 12.20 3.59 4.47 122.78%
P/EPS -1,214.55 1,185.20 768.57 611.57 100.96 37.23 40.35 -
EY -0.08 0.08 0.13 0.16 0.99 2.69 2.48 -
DY 0.00 0.00 1.63 1.43 3.03 10.81 0.00 -
P/NAPS 24.53 29.38 25.52 28.87 13.75 2.76 3.00 305.34%

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