[HEXCAP] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -44.97%
YoY- 52.47%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 88,914 81,648 73,060 87,180 86,052 90,194 91,704 -2.03%
PBT 4,565 5,816 7,380 7,561 11,264 15,408 15,320 -55.28%
Tax -1,086 -826 -1,028 -1,162 -857 -864 -712 32.40%
NP 3,478 4,990 6,352 6,399 10,406 14,544 14,608 -61.48%
-
NP to SH 3,356 4,490 5,948 3,946 7,170 10,336 10,576 -53.37%
-
Tax Rate 23.79% 14.20% 13.93% 15.37% 7.61% 5.61% 4.65% -
Total Cost 85,436 76,658 66,708 80,781 75,645 75,650 77,096 7.06%
-
Net Worth 161,870 164,661 161,870 159,079 138,017 122,211 95,782 41.74%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 161,870 164,661 161,870 159,079 138,017 122,211 95,782 41.74%
NOSH 279,087 279,087 279,087 279,087 255,587 230,587 177,374 35.16%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.91% 6.11% 8.69% 7.34% 12.09% 16.13% 15.93% -
ROE 2.07% 2.73% 3.67% 2.48% 5.20% 8.46% 11.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 31.86 29.26 26.18 31.24 33.67 39.11 51.70 -27.51%
EPS 1.20 1.60 2.12 1.41 2.80 4.48 5.96 -65.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.58 0.57 0.54 0.53 0.54 4.86%
Adjusted Per Share Value based on latest NOSH - 279,087
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.89 18.27 16.35 19.50 19.25 20.18 20.52 -2.05%
EPS 0.75 1.00 1.33 0.88 1.60 2.31 2.37 -53.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3622 0.3684 0.3622 0.3559 0.3088 0.2734 0.2143 41.75%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.735 0.795 0.77 0.825 0.955 1.09 0.42 -
P/RPS 2.31 2.72 2.94 2.64 2.84 2.79 0.81 100.71%
P/EPS 61.12 49.42 36.13 58.35 34.04 24.32 7.04 320.75%
EY 1.64 2.02 2.77 1.71 2.94 4.11 14.20 -76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.35 1.33 1.45 1.77 2.06 0.78 38.27%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 25/11/22 19/08/22 26/05/22 23/02/22 24/11/21 22/09/21 -
Price 0.72 0.79 0.855 0.905 1.16 1.02 1.11 -
P/RPS 2.26 2.70 3.27 2.90 3.45 2.61 2.15 3.37%
P/EPS 59.88 49.10 40.12 64.01 41.35 22.76 18.62 117.40%
EY 1.67 2.04 2.49 1.56 2.42 4.39 5.37 -54.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.34 1.47 1.59 2.15 1.92 2.06 -28.64%

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