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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 61.15%
YoY- 199.11%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 65,814 77,924 78,883 79,063 59,639 49,215 48,758 22.20%
PBT 14,680 21,001 22,743 21,860 13,742 9,521 8,578 43.21%
Tax -2,689 -3,712 -3,747 -3,635 -2,433 -1,998 -2,167 15.52%
NP 11,991 17,289 18,996 18,225 11,309 7,523 6,411 51.97%
-
NP to SH 11,991 17,289 18,996 18,225 11,309 7,523 6,411 51.97%
-
Tax Rate 18.32% 17.68% 16.48% 16.63% 17.70% 20.99% 25.26% -
Total Cost 53,823 60,635 59,887 60,838 48,330 41,692 42,347 17.38%
-
Net Worth 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,644 13,644 - - - - - -
Div Payout % 113.79% 78.92% - - - - - -
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 151,634 148,848 159,719 154,488 147,018 142,198 137,372 6.82%
NOSH 379,290 248,606 247,456 242,164 241,013 241,013 241,011 35.40%
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 18.22% 22.19% 24.08% 23.05% 18.96% 15.29% 13.15% -
ROE 7.91% 11.62% 11.89% 11.80% 7.69% 5.29% 4.67% -
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 17.36 31.41 32.10 32.75 24.75 20.42 20.23 -9.72%
EPS 3.16 6.97 7.73 7.55 4.69 3.12 2.66 12.20%
DPS 3.60 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.60 0.65 0.64 0.61 0.59 0.57 -21.08%
Adjusted Per Share Value based on latest NOSH - 242,164
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.34 15.80 15.99 16.03 12.09 9.98 9.89 22.14%
EPS 2.43 3.51 3.85 3.70 2.29 1.53 1.30 51.91%
DPS 2.77 2.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.3018 0.3239 0.3132 0.2981 0.2883 0.2785 6.84%
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 0.425 0.90 1.13 1.20 0.68 0.68 0.69 -
P/RPS 2.45 2.87 3.52 3.66 2.75 3.33 3.41 -19.83%
P/EPS 13.44 12.91 14.62 15.89 14.49 21.79 25.94 -35.56%
EY 7.44 7.74 6.84 6.29 6.90 4.59 3.86 55.06%
DY 8.47 6.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.74 1.88 1.11 1.15 1.21 -8.46%
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 23/08/23 25/05/23 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 -
Price 0.56 0.495 1.11 1.30 0.945 0.72 0.69 -
P/RPS 3.23 1.58 3.46 3.97 3.82 3.53 3.41 -3.56%
P/EPS 17.70 7.10 14.36 17.22 20.14 23.07 25.94 -22.54%
EY 5.65 14.08 6.96 5.81 4.97 4.34 3.86 29.00%
DY 6.43 11.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.83 1.71 2.03 1.55 1.22 1.21 10.24%

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