[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 1429.58%
YoY- 282.52%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 124,422 114,128 114,955 107,478 76,054 44,196 42,347 105.00%
PBT 10,882 2,564 13,395 16,009 2,010 2,188 4,276 86.29%
Tax -1,974 -1,768 -829 -562 -980 -1,292 -722 95.40%
NP 8,908 796 12,566 15,446 1,030 896 3,554 84.41%
-
NP to SH 9,230 1,160 12,721 15,754 1,030 896 3,839 79.37%
-
Tax Rate 18.14% 68.95% 6.19% 3.51% 48.76% 59.05% 16.88% -
Total Cost 115,514 113,332 102,389 92,032 75,024 43,300 38,793 106.83%
-
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 102,919 205,838 - - - - 20,335 194.49%
Div Payout % 1,115.05% 17,744.69% - - - - 529.71% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.16% 0.70% 10.93% 14.37% 1.35% 2.03% 8.39% -
ROE 7.47% 0.67% 7.43% 9.28% 0.65% 0.57% 2.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 96.71 88.71 89.36 83.54 59.26 34.44 33.32 103.34%
EPS 7.20 0.80 9.90 12.27 0.80 0.80 3.00 79.16%
DPS 80.00 160.00 0.00 0.00 0.00 0.00 16.00 192.11%
NAPS 0.96 1.34 1.33 1.32 1.24 1.23 1.28 -17.43%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.04 5.54 5.58 5.22 3.69 2.15 2.06 104.72%
EPS 0.45 0.06 0.62 0.77 0.05 0.04 0.19 77.58%
DPS 5.00 10.00 0.00 0.00 0.00 0.00 0.99 194.07%
NAPS 0.06 0.0838 0.0831 0.0825 0.0773 0.0767 0.079 -16.74%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.80 3.95 3.69 2.51 1.73 1.27 1.19 -
P/RPS 4.96 4.45 4.13 3.00 2.92 3.69 3.57 24.48%
P/EPS 66.90 438.07 37.32 20.50 215.54 181.90 39.40 42.28%
EY 1.49 0.23 2.68 4.88 0.46 0.55 2.54 -29.90%
DY 16.67 40.51 0.00 0.00 0.00 0.00 13.45 15.36%
P/NAPS 5.00 2.95 2.77 1.90 1.40 1.03 0.93 206.58%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 15/06/21 -
Price 13.20 3.70 3.99 3.79 2.20 1.49 1.44 -
P/RPS 13.65 4.17 4.47 4.54 3.71 4.33 4.32 115.17%
P/EPS 183.98 410.35 40.35 30.95 274.10 213.41 47.67 145.84%
EY 0.54 0.24 2.48 3.23 0.36 0.47 2.10 -59.52%
DY 6.06 43.24 0.00 0.00 0.00 0.00 11.11 -33.21%
P/NAPS 13.75 2.76 3.00 2.87 1.77 1.21 1.13 428.22%

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