[HEXCAP] QoQ Annualized Quarter Result on 31-Dec-2023 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 40.57%
YoY- 15.02%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 113,972 119,726 137,172 217,533 179,224 141,659 88,914 18.01%
PBT 3,970 3,774 6,396 11,064 17,730 21,411 4,565 -8.89%
Tax -1,465 -1,904 -1,496 -7,588 -6,056 -5,247 -1,086 22.10%
NP 2,505 1,870 4,900 3,476 11,674 16,164 3,478 -19.66%
-
NP to SH 2,384 1,630 3,860 2,746 11,046 15,749 3,356 -20.40%
-
Tax Rate 36.90% 50.45% 23.39% 68.58% 34.16% 24.51% 23.79% -
Total Cost 111,466 117,856 132,272 214,057 167,550 125,495 85,436 19.41%
-
Net Worth 227,951 230,545 192,011 192,011 245,774 245,774 161,870 25.66%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 227,951 230,545 192,011 192,011 245,774 245,774 161,870 25.66%
NOSH 446,964 446,964 384,022 384,022 384,022 384,022 279,087 36.92%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.20% 1.56% 3.57% 1.60% 6.51% 11.41% 3.91% -
ROE 1.05% 0.71% 2.01% 1.43% 4.49% 6.41% 2.07% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.50 29.08 35.72 56.65 46.67 36.89 31.86 -13.80%
EPS 0.56 0.40 1.00 0.72 2.88 4.10 1.20 -39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.56 0.50 0.50 0.64 0.64 0.58 -8.22%
Adjusted Per Share Value based on latest NOSH - 384,022
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.50 26.79 30.69 48.67 40.10 31.69 19.89 18.03%
EPS 0.56 0.36 0.86 0.61 2.47 3.52 0.75 -17.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.5158 0.4296 0.4296 0.5499 0.5499 0.3622 25.65%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.57 0.40 0.61 0.70 0.735 0.625 0.735 -
P/RPS 2.24 1.38 1.71 1.24 1.57 1.69 2.31 -2.03%
P/EPS 106.87 101.03 60.69 97.89 25.55 15.24 61.12 45.18%
EY 0.94 0.99 1.65 1.02 3.91 6.56 1.64 -31.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.71 1.22 1.40 1.15 0.98 1.27 -8.04%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 28/05/24 28/02/24 28/11/23 25/08/23 25/05/23 22/02/23 -
Price 0.425 0.37 0.435 0.635 0.735 0.74 0.72 -
P/RPS 1.67 1.27 1.22 1.12 1.57 2.01 2.26 -18.28%
P/EPS 79.68 93.45 43.28 88.80 25.55 18.04 59.88 21.00%
EY 1.26 1.07 2.31 1.13 3.91 5.54 1.67 -17.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.87 1.27 1.15 1.16 1.24 -23.49%

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