[HEXCAP] QoQ Annualized Quarter Result on 30-Jun-2022

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022
Profit Trend
QoQ- 50.73%
YoY- -43.76%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 141,659 88,914 81,648 73,060 87,180 86,052 90,194 35.15%
PBT 21,411 4,565 5,816 7,380 7,561 11,264 15,408 24.55%
Tax -5,247 -1,086 -826 -1,028 -1,162 -857 -864 233.22%
NP 16,164 3,478 4,990 6,352 6,399 10,406 14,544 7.30%
-
NP to SH 15,749 3,356 4,490 5,948 3,946 7,170 10,336 32.44%
-
Tax Rate 24.51% 23.79% 14.20% 13.93% 15.37% 7.61% 5.61% -
Total Cost 125,495 85,436 76,658 66,708 80,781 75,645 75,650 40.17%
-
Net Worth 245,774 161,870 164,661 161,870 159,079 138,017 122,211 59.39%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 245,774 161,870 164,661 161,870 159,079 138,017 122,211 59.39%
NOSH 384,022 279,087 279,087 279,087 279,087 255,587 230,587 40.54%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 11.41% 3.91% 6.11% 8.69% 7.34% 12.09% 16.13% -
ROE 6.41% 2.07% 2.73% 3.67% 2.48% 5.20% 8.46% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 36.89 31.86 29.26 26.18 31.24 33.67 39.11 -3.82%
EPS 4.10 1.20 1.60 2.12 1.41 2.80 4.48 -5.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.59 0.58 0.57 0.54 0.53 13.41%
Adjusted Per Share Value based on latest NOSH - 279,087
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 31.69 19.89 18.27 16.35 19.50 19.25 20.18 35.14%
EPS 3.52 0.75 1.00 1.33 0.88 1.60 2.31 32.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.3622 0.3684 0.3622 0.3559 0.3088 0.2734 59.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.625 0.735 0.795 0.77 0.825 0.955 1.09 -
P/RPS 1.69 2.31 2.72 2.94 2.64 2.84 2.79 -28.43%
P/EPS 15.24 61.12 49.42 36.13 58.35 34.04 24.32 -26.79%
EY 6.56 1.64 2.02 2.77 1.71 2.94 4.11 36.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.27 1.35 1.33 1.45 1.77 2.06 -39.08%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 25/11/22 19/08/22 26/05/22 23/02/22 24/11/21 -
Price 0.74 0.72 0.79 0.855 0.905 1.16 1.02 -
P/RPS 2.01 2.26 2.70 3.27 2.90 3.45 2.61 -15.99%
P/EPS 18.04 59.88 49.10 40.12 64.01 41.35 22.76 -14.36%
EY 5.54 1.67 2.04 2.49 1.56 2.42 4.39 16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.34 1.47 1.59 2.15 1.92 -28.55%

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