[HEXTAR] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 12.34%
YoY- -2.79%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 618,360 616,670 566,886 502,932 464,118 426,830 425,844 28.14%
PBT 75,012 82,376 70,658 60,252 53,566 49,956 54,340 23.90%
Tax -19,973 -19,696 -17,167 -15,223 -14,356 -13,351 -12,408 37.23%
NP 55,039 62,680 53,491 45,029 39,210 36,605 41,932 19.82%
-
NP to SH 49,542 59,164 52,414 44,557 39,663 36,912 42,176 11.29%
-
Tax Rate 26.63% 23.91% 24.30% 25.27% 26.80% 26.73% 22.83% -
Total Cost 563,321 553,990 513,395 457,903 424,908 390,225 383,912 29.03%
-
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 38,731 28,674 28,674 28,789 28,789 19,696 27,806 24.64%
Div Payout % 78.18% 48.47% 54.71% 64.61% 72.59% 53.36% 65.93% -
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 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.90% 10.16% 9.44% 8.95% 8.45% 8.58% 9.85% -
ROE 21.41% 26.96% 21.19% 20.10% 17.88% 18.78% 20.07% -
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 48.09 47.76 43.55 38.58 35.57 32.57 32.43 29.94%
EPS 3.85 4.58 4.03 3.42 3.04 2.82 3.21 12.84%
DPS 3.00 2.20 2.20 2.20 2.21 1.50 2.12 25.96%
NAPS 0.18 0.17 0.19 0.17 0.17 0.15 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.81 15.77 14.50 12.86 11.87 10.92 10.89 28.12%
EPS 1.27 1.51 1.34 1.14 1.01 0.94 1.08 11.37%
DPS 0.99 0.73 0.73 0.74 0.74 0.50 0.71 24.73%
NAPS 0.0592 0.0561 0.0632 0.0567 0.0567 0.0503 0.0537 6.69%
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 2.28 1.76 1.50 1.59 1.58 1.28 0.925 -
P/RPS 4.74 3.68 3.44 4.12 4.44 3.93 2.85 40.24%
P/EPS 59.17 38.41 37.25 46.52 51.98 45.44 28.80 61.39%
EY 1.69 2.60 2.68 2.15 1.92 2.20 3.47 -38.01%
DY 1.32 1.25 1.47 1.38 1.40 1.17 2.29 -30.66%
P/NAPS 12.67 10.35 7.89 9.35 9.29 8.53 5.78 68.50%
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 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 2.23 2.35 1.62 1.70 1.74 1.48 1.25 -
P/RPS 4.64 4.92 3.72 4.41 4.89 4.54 3.85 13.21%
P/EPS 57.87 51.28 40.23 49.74 57.25 52.54 38.92 30.17%
EY 1.73 1.95 2.49 2.01 1.75 1.90 2.57 -23.13%
DY 1.35 0.94 1.36 1.29 1.27 1.02 1.69 -13.87%
P/NAPS 12.39 13.82 8.53 10.00 10.24 9.87 7.81 35.90%

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