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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 17.35%
YoY- -0.16%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 78,883 79,063 59,639 49,215 48,758 45,592 54,943 27.18%
PBT 22,743 21,860 13,742 9,521 8,578 8,443 13,126 44.11%
Tax -3,747 -3,635 -2,433 -1,998 -2,167 -2,350 -3,397 6.73%
NP 18,996 18,225 11,309 7,523 6,411 6,093 9,729 56.02%
-
NP to SH 18,996 18,225 11,309 7,523 6,411 6,093 9,729 56.02%
-
Tax Rate 16.48% 16.63% 17.70% 20.99% 25.26% 27.83% 25.88% -
Total Cost 59,887 60,838 48,330 41,692 42,347 39,499 45,214 20.54%
-
Net Worth 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 3,615 -
Div Payout % - - - - - - 37.16% -
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 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
NOSH 247,456 242,164 241,013 241,013 241,011 241,000 120,500 61.35%
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 24.08% 23.05% 18.96% 15.29% 13.15% 13.36% 17.71% -
ROE 11.89% 11.80% 7.69% 5.29% 4.67% 7.60% 10.09% -
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 32.10 32.75 24.75 20.42 20.23 22.75 45.60 -20.81%
EPS 7.73 7.55 4.69 3.12 2.66 3.04 8.07 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.65 0.64 0.61 0.59 0.57 0.40 0.80 -12.89%
Adjusted Per Share Value based on latest NOSH - 241,013
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.79 20.84 15.72 12.97 12.85 12.02 14.48 27.18%
EPS 5.01 4.80 2.98 1.98 1.69 1.61 2.56 56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 0.421 0.4072 0.3875 0.3748 0.3621 0.2113 0.2541 39.88%
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 1.13 1.20 0.68 0.68 0.69 0.72 1.59 -
P/RPS 3.52 3.66 2.75 3.33 3.41 3.16 3.49 0.57%
P/EPS 14.62 15.89 14.49 21.79 25.94 23.68 19.69 -17.95%
EY 6.84 6.29 6.90 4.59 3.86 4.22 5.08 21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 1.74 1.88 1.11 1.15 1.21 1.80 1.99 -8.53%
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 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 26/11/21 25/08/21 -
Price 1.11 1.30 0.945 0.72 0.69 0.685 0.715 -
P/RPS 3.46 3.97 3.82 3.53 3.41 3.01 1.57 69.10%
P/EPS 14.36 17.22 20.14 23.07 25.94 22.53 8.86 37.85%
EY 6.96 5.81 4.97 4.34 3.86 4.44 11.29 -27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.20 -
P/NAPS 1.71 2.03 1.55 1.22 1.21 1.71 0.89 54.36%

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