[HEXTECH] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -90.88%
YoY- 29.46%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH'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 162,169 141,537 124,422 114,128 114,955 107,478 76,054 65.74%
PBT 5,456 8,308 10,882 2,564 13,395 16,009 2,010 94.70%
Tax -1,729 -1,902 -1,974 -1,768 -829 -562 -980 46.05%
NP 3,727 6,405 8,908 796 12,566 15,446 1,030 135.87%
-
NP to SH 4,101 6,646 9,230 1,160 12,721 15,754 1,030 151.42%
-
Tax Rate 31.69% 22.89% 18.14% 68.95% 6.19% 3.51% 48.76% -
Total Cost 158,442 135,132 115,514 113,332 102,389 92,032 75,024 64.68%
-
Net Worth 123,503 124,789 123,503 172,389 171,103 169,816 159,129 -15.55%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 51,459 68,612 102,919 205,838 - - - -
Div Payout % 1,254.81% 1,032.29% 1,115.05% 17,744.69% - - - -
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 123,503 124,789 123,503 172,389 171,103 169,816 159,129 -15.55%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
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 2.30% 4.53% 7.16% 0.70% 10.93% 14.37% 1.35% -
ROE 3.32% 5.33% 7.47% 0.67% 7.43% 9.28% 0.65% -
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 126.06 110.02 96.71 88.71 89.36 83.54 59.26 65.47%
EPS 3.20 5.20 7.20 0.80 9.90 12.27 0.80 152.19%
DPS 40.00 53.33 80.00 160.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.96 1.34 1.33 1.32 1.24 -15.69%
Adjusted Per Share Value based on latest NOSH - 128,649
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.88 6.88 6.04 5.54 5.58 5.22 3.69 65.90%
EPS 0.20 0.32 0.45 0.06 0.62 0.77 0.05 152.19%
DPS 2.50 3.33 5.00 10.00 0.00 0.00 0.00 -
NAPS 0.06 0.0606 0.06 0.0838 0.0831 0.0825 0.0773 -15.55%
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 23.68 17.06 4.80 3.95 3.69 2.51 1.73 -
P/RPS 18.79 15.51 4.96 4.45 4.13 3.00 2.92 246.35%
P/EPS 742.85 330.20 66.90 438.07 37.32 20.50 215.54 128.33%
EY 0.13 0.30 1.49 0.23 2.68 4.88 0.46 -56.96%
DY 1.69 3.13 16.67 40.51 0.00 0.00 0.00 -
P/NAPS 24.67 17.59 5.00 2.95 2.77 1.90 1.40 578.34%
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 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 -
Price 24.50 28.00 13.20 3.70 3.99 3.79 2.20 -
P/RPS 19.44 25.45 13.65 4.17 4.47 4.54 3.71 201.98%
P/EPS 768.57 541.95 183.98 410.35 40.35 30.95 274.10 98.97%
EY 0.13 0.18 0.54 0.24 2.48 3.23 0.36 -49.32%
DY 1.63 1.90 6.06 43.24 0.00 0.00 0.00 -
P/NAPS 25.52 28.87 13.75 2.76 3.00 2.87 1.77 493.35%

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