[HEXTAR] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 12.88%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 578,884 608,062 618,360 616,670 566,886 502,932 464,118 15.91%
PBT 62,924 67,198 75,012 82,376 70,658 60,252 53,566 11.36%
Tax -19,481 -19,212 -19,973 -19,696 -17,167 -15,223 -14,356 22.63%
NP 43,443 47,986 55,039 62,680 53,491 45,029 39,210 7.09%
-
NP to SH 35,893 42,524 49,542 59,164 52,414 44,557 39,663 -6.45%
-
Tax Rate 30.96% 28.59% 26.63% 23.91% 24.30% 25.27% 26.80% -
Total Cost 535,441 560,076 563,321 553,990 513,395 457,903 424,908 16.71%
-
Net Worth 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 25,715 38,731 38,731 28,674 28,674 28,789 28,789 -7.27%
Div Payout % 71.64% 91.08% 78.18% 48.47% 54.71% 64.61% 72.59% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 232,564 231,824 231,435 219,486 247,307 221,640 221,832 3.20%
NOSH 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 108.42%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.50% 7.89% 8.90% 10.16% 9.44% 8.95% 8.45% -
ROE 15.43% 18.34% 21.41% 26.96% 21.19% 20.10% 17.88% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.93 47.21 48.09 47.76 43.55 38.58 35.57 -44.02%
EPS 0.93 3.30 3.85 4.58 4.03 3.42 3.04 -54.69%
DPS 0.66 3.00 3.00 2.20 2.20 2.20 2.21 -55.42%
NAPS 0.06 0.18 0.18 0.17 0.19 0.17 0.17 -50.15%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 14.81 15.55 15.81 15.77 14.50 12.86 11.87 15.94%
EPS 0.92 1.09 1.27 1.51 1.34 1.14 1.01 -6.04%
DPS 0.66 0.99 0.99 0.73 0.73 0.74 0.74 -7.36%
NAPS 0.0595 0.0593 0.0592 0.0561 0.0632 0.0567 0.0567 3.27%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.77 2.08 2.28 1.76 1.50 1.59 1.58 -
P/RPS 5.16 4.41 4.74 3.68 3.44 4.12 4.44 10.56%
P/EPS 83.15 63.00 59.17 38.41 37.25 46.52 51.98 36.89%
EY 1.20 1.59 1.69 2.60 2.68 2.15 1.92 -26.96%
DY 0.86 1.44 1.32 1.25 1.47 1.38 1.40 -27.80%
P/NAPS 12.83 11.56 12.67 10.35 7.89 9.35 9.29 24.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 -
Price 0.755 0.675 2.23 2.35 1.62 1.70 1.74 -
P/RPS 5.06 1.43 4.64 4.92 3.72 4.41 4.89 2.31%
P/EPS 81.53 20.44 57.87 51.28 40.23 49.74 57.25 26.66%
EY 1.23 4.89 1.73 1.95 2.49 2.01 1.75 -20.99%
DY 0.88 4.44 1.35 0.94 1.36 1.29 1.27 -21.74%
P/NAPS 12.58 3.75 12.39 13.82 8.53 10.00 10.24 14.74%

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