[HEXRTL] YoY Annualized Quarter 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- 13.44%
YoY- 390.13%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 52,921 46,146 81,550 41,144 42,046 58,545 63,186 -2.90%
PBT -1,884 3,789 23,505 5,797 5,977 9,512 8,921 -
Tax -50 -1,114 -3,717 -1,760 -1,566 -2,352 -1,872 -45.29%
NP -1,934 2,674 19,788 4,037 4,410 7,160 7,049 -
-
NP to SH -1,520 2,674 19,788 4,037 4,410 7,160 7,049 -
-
Tax Rate - 29.40% 15.81% 30.36% 26.20% 24.73% 20.98% -
Total Cost 54,855 43,472 61,762 37,106 37,636 51,385 56,137 -0.38%
-
Net Worth 207,195 151,739 154,488 80,158 92,784 91,579 92,784 14.31%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 27,818 - - 4,820 4,820 3,213 -
Div Payout % - 1,040.09% - - 109.28% 67.32% 45.58% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 207,195 151,739 154,488 80,158 92,784 91,579 92,784 14.31%
NOSH 493,190 379,377 242,164 241,000 120,500 120,500 120,500 26.44%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -3.66% 5.80% 24.26% 9.81% 10.49% 12.23% 11.16% -
ROE -0.73% 1.76% 12.81% 5.04% 4.75% 7.82% 7.60% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.73 12.16 33.78 20.53 34.89 48.59 52.44 -23.21%
EPS -0.36 0.71 8.20 2.73 3.67 5.95 5.85 -
DPS 0.00 7.33 0.00 0.00 4.00 4.00 2.67 -
NAPS 0.42 0.40 0.64 0.40 0.77 0.76 0.77 -9.60%
Adjusted Per Share Value based on latest NOSH - 242,164
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.73 9.36 16.54 8.34 8.53 11.87 12.81 -2.90%
EPS -0.31 0.54 4.01 0.82 0.89 1.45 1.43 -
DPS 0.00 5.64 0.00 0.00 0.98 0.98 0.65 -
NAPS 0.4201 0.3077 0.3132 0.1625 0.1881 0.1857 0.1881 14.31%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.455 0.455 1.20 0.72 0.615 1.02 1.33 -
P/RPS 4.24 3.74 3.55 3.51 1.76 2.10 2.54 8.90%
P/EPS -147.67 64.53 14.64 35.74 16.80 17.17 22.73 -
EY -0.68 1.55 6.83 2.80 5.95 5.83 4.40 -
DY 0.00 16.12 0.00 0.00 6.50 3.92 2.01 -
P/NAPS 1.08 1.14 1.88 1.80 0.80 1.34 1.73 -7.54%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 24/11/22 26/11/21 26/11/20 26/11/19 28/11/18 -
Price 0.475 0.42 1.30 0.685 0.89 1.01 1.20 -
P/RPS 4.43 3.45 3.85 3.34 2.55 2.08 2.29 11.61%
P/EPS -154.16 59.57 15.86 34.00 24.31 17.00 20.51 -
EY -0.65 1.68 6.31 2.94 4.11 5.88 4.88 -
DY 0.00 17.46 0.00 0.00 4.49 3.96 2.22 -
P/NAPS 1.13 1.05 2.03 1.71 1.16 1.33 1.56 -5.22%

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