[HEXIND] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Revenue 768,760 771,506 0 196,420 93,079 84,070 91,768 48.89%
PBT 29,578 70,008 0 6,421 925 -3,558 6,224 33.89%
Tax -7,603 -15,253 0 -695 782 -41 -1,212 41.04%
NP 21,975 54,755 0 5,726 1,707 -3,599 5,012 31.89%
-
NP to SH 21,727 54,755 0 5,770 1,410 -3,683 5,174 30.82%
-
Tax Rate 25.70% 21.79% - 10.82% -84.54% - 19.47% -
Total Cost 746,785 716,751 0 190,694 91,372 87,669 86,756 49.65%
-
Net Worth 334,076 350,560 0 206,865 79,637 82,271 8,899,298 -45.91%
Dividend
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Div - 27,473 - - - - - -
Div Payout % - 50.18% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Net Worth 334,076 350,560 0 206,865 79,637 82,271 8,899,298 -45.91%
NOSH 2,747,341 2,747,341 1,147,341 1,147,341 185,972 555,511 555,511 34.89%
Ratio Analysis
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
NP Margin 2.86% 7.10% 0.00% 2.92% 1.83% -4.28% 5.46% -
ROE 6.50% 15.62% 0.00% 2.79% 1.77% -4.48% 0.06% -
Per Share
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
RPS 27.98 28.08 0.00 17.12 50.21 15.13 16.52 10.37%
EPS 0.79 1.99 0.00 0.60 0.76 -0.66 0.93 -3.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1276 0.00 0.1803 0.4296 0.1481 16.02 -59.91%
Adjusted Per Share Value based on latest NOSH - 1,147,341
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
RPS 27.98 28.08 0.00 7.15 3.39 3.06 3.34 48.89%
EPS 0.79 1.99 0.00 0.21 0.05 -0.13 0.19 30.58%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1276 0.00 0.0753 0.029 0.0299 3.2392 -45.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Date 30/09/24 29/09/23 30/09/22 31/05/22 31/05/21 29/05/20 31/05/19 -
Price 0.45 0.395 0.425 0.34 0.235 0.09 0.12 -
P/RPS 1.61 1.41 0.00 1.99 0.47 0.59 0.73 15.96%
P/EPS 56.90 19.82 0.00 67.61 30.90 -13.57 12.88 32.07%
EY 1.76 5.05 0.00 1.48 3.24 -7.37 7.76 -24.25%
DY 0.00 2.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 3.10 0.00 1.89 0.55 0.61 0.01 202.66%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 CAGR
Date 20/11/24 29/11/23 - 22/07/22 23/07/21 24/07/20 29/07/19 -
Price 0.435 0.39 0.00 0.365 0.31 0.10 0.12 -
P/RPS 1.55 1.39 0.00 2.13 0.62 0.66 0.73 15.14%
P/EPS 55.01 19.57 0.00 72.58 40.76 -15.08 12.88 31.24%
EY 1.82 5.11 0.00 1.38 2.45 -6.63 7.76 -23.78%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.58 3.06 0.00 2.02 0.72 0.68 0.01 200.80%

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