[HEXTECH] QoQ TTM Result on 31-Mar-2022 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 1.23%
YoY- 231.36%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 140,499 139,139 132,438 114,955 90,455 59,225 44,910 113.46%
PBT 7,619 17,831 13,489 13,395 12,550 2,971 4,033 52.64%
Tax -1,834 -1,326 -948 -829 -251 -490 -722 85.85%
NP 5,785 16,505 12,541 12,566 12,299 2,481 3,311 44.91%
-
NP to SH 5,890 16,821 12,787 12,721 12,566 2,523 3,545 40.15%
-
Tax Rate 24.07% 7.44% 7.03% 6.19% 2.00% 16.49% 17.90% -
Total Cost 134,714 122,634 119,897 102,389 78,156 56,744 41,599 118.41%
-
Net Worth 124,789 123,503 172,389 171,103 169,816 159,129 157,845 -14.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 51,459 51,459 51,459 - - - - -
Div Payout % 873.68% 305.92% 402.44% - - - - -
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 124,789 123,503 172,389 171,103 169,816 159,129 157,845 -14.46%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 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 4.12% 11.86% 9.47% 10.93% 13.60% 4.19% 7.37% -
ROE 4.72% 13.62% 7.42% 7.43% 7.40% 1.59% 2.25% -
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 109.21 108.15 102.95 89.36 70.31 46.15 35.00 113.08%
EPS 4.58 13.08 9.94 9.89 9.77 1.97 2.76 40.03%
DPS 40.00 40.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 1.34 1.33 1.32 1.24 1.23 -14.60%
Adjusted Per Share Value based on latest NOSH - 128,649
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.74 7.67 7.30 6.34 4.99 3.26 2.48 113.12%
EPS 0.32 0.93 0.70 0.70 0.69 0.14 0.20 36.68%
DPS 2.84 2.84 2.84 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0681 0.095 0.0943 0.0936 0.0877 0.087 -14.44%
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 17.06 4.80 3.95 3.69 2.51 1.73 1.27 -
P/RPS 15.62 4.44 3.84 4.13 3.57 3.75 3.63 163.85%
P/EPS 372.62 36.71 39.74 37.32 25.70 87.99 45.97 301.98%
EY 0.27 2.72 2.52 2.68 3.89 1.14 2.18 -75.05%
DY 2.34 8.33 10.13 0.00 0.00 0.00 0.00 -
P/NAPS 17.59 5.00 2.95 2.77 1.90 1.40 1.03 559.74%
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 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 -
Price 28.00 13.20 3.70 3.99 3.79 2.20 1.49 -
P/RPS 25.64 12.20 3.59 4.47 5.39 4.77 4.26 229.80%
P/EPS 611.57 100.96 37.23 40.35 38.80 111.90 53.94 402.46%
EY 0.16 0.99 2.69 2.48 2.58 0.89 1.85 -80.35%
DY 1.43 3.03 10.81 0.00 0.00 0.00 0.00 -
P/NAPS 28.87 13.75 2.76 3.00 2.87 1.77 1.21 724.00%

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