[HEXIND] YoY TTM Result on 31-Dec-2022 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -11.3%
YoY- 715.7%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 937,397 244,557 121,286 116,890 33,619 44,195 32,959 57.82%
PBT 58,648 13,806 -7,750 8,101 -7,607 2,777 891 76.94%
Tax -16,551 -4,117 -74 -2,081 -721 -982 -366 68.11%
NP 42,097 9,689 -7,824 6,020 -8,328 1,795 525 81.76%
-
NP to SH 41,925 9,560 -7,937 6,302 -8,317 1,795 525 81.66%
-
Tax Rate 28.22% 29.82% - 25.69% - 35.36% 41.08% -
Total Cost 895,300 234,868 129,110 110,870 41,947 42,400 32,434 57.18%
-
Net Worth 339,846 350,286 78,049 87,048 7,112,166 64,473 60,266 26.58%
Dividend
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 54,946 27,473 - - - - 1,390 65.06%
Div Payout % 131.06% 287.38% - - - - 264.85% -
Equity
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 339,846 350,286 78,049 87,048 7,112,166 64,473 60,266 26.58%
NOSH 2,747,341 2,747,341 555,511 555,511 555,511 412,235 397,272 30.15%
Ratio Analysis
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 4.49% 3.96% -6.45% 5.15% -24.77% 4.06% 1.59% -
ROE 12.34% 2.73% -10.17% 7.24% -0.12% 2.78% 0.87% -
Per Share
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 34.12 8.90 21.83 21.04 7.17 10.72 8.30 21.24%
EPS 1.53 0.35 -1.43 1.13 -1.77 0.44 0.13 39.93%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.35 26.81%
NAPS 0.1237 0.1275 0.1405 0.1567 15.17 0.1564 0.1517 -2.74%
Adjusted Per Share Value based on latest NOSH - 2,747,341
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 34.12 8.90 4.41 4.25 1.22 1.61 1.20 57.81%
EPS 1.53 0.35 -0.29 0.23 -0.30 0.07 0.02 80.60%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.05 65.33%
NAPS 0.1237 0.1275 0.0284 0.0317 2.5887 0.0235 0.0219 26.61%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 29/12/23 30/12/22 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.39 0.77 0.125 0.11 0.17 0.20 0.24 -
P/RPS 1.14 8.65 0.57 0.52 2.37 1.87 2.89 -11.90%
P/EPS 25.56 221.28 -8.75 9.70 -9.58 45.93 181.61 -23.45%
EY 3.91 0.45 -11.43 10.31 -10.44 2.18 0.55 30.64%
DY 5.13 1.30 0.00 0.00 0.00 0.00 1.46 18.68%
P/NAPS 3.15 6.04 0.89 0.70 0.01 1.28 1.58 9.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 22/02/24 22/02/23 23/10/20 29/10/19 23/10/18 20/10/17 26/10/16 -
Price 0.375 0.80 0.10 0.10 0.155 0.23 0.24 -
P/RPS 1.10 8.99 0.46 0.48 2.16 2.15 2.89 -12.33%
P/EPS 24.57 229.90 -7.00 8.81 -8.74 52.82 181.61 -23.86%
EY 4.07 0.43 -14.29 11.34 -11.45 1.89 0.55 31.36%
DY 5.33 1.25 0.00 0.00 0.00 0.00 1.46 19.30%
P/NAPS 3.03 6.27 0.71 0.64 0.01 1.47 1.58 9.28%

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