[HEXTAR] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.45%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 616,670 566,886 502,932 464,118 426,830 425,844 427,858 27.56%
PBT 82,376 70,658 60,252 53,566 49,956 54,340 58,999 24.89%
Tax -19,696 -17,167 -15,223 -14,356 -13,351 -12,408 -13,310 29.82%
NP 62,680 53,491 45,029 39,210 36,605 41,932 45,689 23.44%
-
NP to SH 59,164 52,414 44,557 39,663 36,912 42,176 45,837 18.52%
-
Tax Rate 23.91% 24.30% 25.27% 26.80% 26.73% 22.83% 22.56% -
Total Cost 553,990 513,395 457,903 424,908 390,225 383,912 382,169 28.05%
-
Net Worth 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 28,674 28,674 28,789 28,789 19,696 27,806 24,352 11.49%
Div Payout % 48.47% 54.71% 64.61% 72.59% 53.36% 65.93% 53.13% -
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 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 820,679 36.75%
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 10.16% 9.44% 8.95% 8.45% 8.58% 9.85% 10.68% -
ROE 26.96% 21.19% 20.10% 17.88% 18.78% 20.07% 22.34% -
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 47.76 43.55 38.58 35.57 32.57 32.43 52.13 -5.66%
EPS 4.58 4.03 3.42 3.04 2.82 3.21 5.59 -12.43%
DPS 2.20 2.20 2.20 2.21 1.50 2.12 3.00 -18.66%
NAPS 0.17 0.19 0.17 0.17 0.15 0.16 0.25 -22.65%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.65 14.39 12.77 11.78 10.84 10.81 10.86 27.55%
EPS 1.50 1.33 1.13 1.01 0.94 1.07 1.16 18.67%
DPS 0.73 0.73 0.73 0.73 0.50 0.71 0.62 11.49%
NAPS 0.0557 0.0628 0.0563 0.0563 0.0499 0.0533 0.0521 4.55%
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 1.76 1.50 1.59 1.58 1.28 0.925 1.26 -
P/RPS 3.68 3.44 4.12 4.44 3.93 2.85 2.42 32.20%
P/EPS 38.41 37.25 46.52 51.98 45.44 28.80 22.56 42.53%
EY 2.60 2.68 2.15 1.92 2.20 3.47 4.43 -29.87%
DY 1.25 1.47 1.38 1.40 1.17 2.29 2.38 -34.87%
P/NAPS 10.35 7.89 9.35 9.29 8.53 5.78 5.04 61.49%
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 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 -
Price 2.35 1.62 1.70 1.74 1.48 1.25 1.45 -
P/RPS 4.92 3.72 4.41 4.89 4.54 3.85 2.78 46.26%
P/EPS 51.28 40.23 49.74 57.25 52.54 38.92 25.96 57.36%
EY 1.95 2.49 2.01 1.75 1.90 2.57 3.85 -36.43%
DY 0.94 1.36 1.29 1.27 1.02 1.69 2.07 -40.89%
P/NAPS 13.82 8.53 10.00 10.24 9.87 7.81 5.80 78.30%

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