[HEXTAR] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 17.63%
YoY- 24.27%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 608,062 618,360 616,670 566,886 502,932 464,118 426,830 26.63%
PBT 67,198 75,012 82,376 70,658 60,252 53,566 49,956 21.87%
Tax -19,212 -19,973 -19,696 -17,167 -15,223 -14,356 -13,351 27.48%
NP 47,986 55,039 62,680 53,491 45,029 39,210 36,605 19.79%
-
NP to SH 42,524 49,542 59,164 52,414 44,557 39,663 36,912 9.90%
-
Tax Rate 28.59% 26.63% 23.91% 24.30% 25.27% 26.80% 26.73% -
Total Cost 560,076 563,321 553,990 513,395 457,903 424,908 390,225 27.26%
-
Net Worth 231,824 231,435 219,486 247,307 221,640 221,832 196,562 11.63%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 38,731 38,731 28,674 28,674 28,789 28,789 19,696 57.02%
Div Payout % 91.08% 78.18% 48.47% 54.71% 64.61% 72.59% 53.36% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 231,824 231,435 219,486 247,307 221,640 221,832 196,562 11.63%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.89% 8.90% 10.16% 9.44% 8.95% 8.45% 8.58% -
ROE 18.34% 21.41% 26.96% 21.19% 20.10% 17.88% 18.78% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 47.21 48.09 47.76 43.55 38.58 35.57 32.57 28.10%
EPS 3.30 3.85 4.58 4.03 3.42 3.04 2.82 11.05%
DPS 3.00 3.00 2.20 2.20 2.20 2.21 1.50 58.80%
NAPS 0.18 0.18 0.17 0.19 0.17 0.17 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.44 15.70 15.65 14.39 12.77 11.78 10.84 26.62%
EPS 1.08 1.26 1.50 1.33 1.13 1.01 0.94 9.70%
DPS 0.98 0.98 0.73 0.73 0.73 0.73 0.50 56.68%
NAPS 0.0588 0.0588 0.0557 0.0628 0.0563 0.0563 0.0499 11.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.08 2.28 1.76 1.50 1.59 1.58 1.28 -
P/RPS 4.41 4.74 3.68 3.44 4.12 4.44 3.93 7.99%
P/EPS 63.00 59.17 38.41 37.25 46.52 51.98 45.44 24.36%
EY 1.59 1.69 2.60 2.68 2.15 1.92 2.20 -19.48%
DY 1.44 1.32 1.25 1.47 1.38 1.40 1.17 14.86%
P/NAPS 11.56 12.67 10.35 7.89 9.35 9.29 8.53 22.48%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 -
Price 0.675 2.23 2.35 1.62 1.70 1.74 1.48 -
P/RPS 1.43 4.64 4.92 3.72 4.41 4.89 4.54 -53.73%
P/EPS 20.44 57.87 51.28 40.23 49.74 57.25 52.54 -46.73%
EY 4.89 1.73 1.95 2.49 2.01 1.75 1.90 87.91%
DY 4.44 1.35 0.94 1.36 1.29 1.27 1.02 166.83%
P/NAPS 3.75 12.39 13.82 8.53 10.00 10.24 9.87 -47.57%

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