[HEXTECH] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -27.99%
YoY- -57.81%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 202,992 175,328 162,169 141,537 124,422 114,128 114,955 46.04%
PBT -2,944 -2,376 5,456 8,308 10,882 2,564 13,395 -
Tax -1,316 -1,176 -1,729 -1,902 -1,974 -1,768 -829 36.04%
NP -4,260 -3,552 3,727 6,405 8,908 796 12,566 -
-
NP to SH -3,908 -3,000 4,101 6,646 9,230 1,160 12,721 -
-
Tax Rate - - 31.69% 22.89% 18.14% 68.95% 6.19% -
Total Cost 207,252 178,880 158,442 135,132 115,514 113,332 102,389 59.94%
-
Net Worth 122,216 123,503 123,503 124,789 123,503 172,389 171,103 -20.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 122,216 123,503 123,503 124,789 123,503 172,389 171,103 -20.07%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -2.10% -2.03% 2.30% 4.53% 7.16% 0.70% 10.93% -
ROE -3.20% -2.43% 3.32% 5.33% 7.47% 0.67% 7.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 157.79 136.28 126.06 110.02 96.71 88.71 89.36 46.04%
EPS -3.00 -2.40 3.20 5.20 7.20 0.80 9.90 -
DPS 0.00 0.00 40.00 53.33 80.00 160.00 0.00 -
NAPS 0.95 0.96 0.96 0.97 0.96 1.34 1.33 -20.07%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.86 8.52 7.88 6.88 6.04 5.54 5.58 46.10%
EPS -0.19 -0.15 0.20 0.32 0.45 0.06 0.62 -
DPS 0.00 0.00 2.50 3.33 5.00 10.00 0.00 -
NAPS 0.0594 0.06 0.06 0.0606 0.06 0.0838 0.0831 -20.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 24.84 27.50 23.68 17.06 4.80 3.95 3.69 -
P/RPS 15.74 20.18 18.79 15.51 4.96 4.45 4.13 143.79%
P/EPS -817.72 -1,179.28 742.85 330.20 66.90 438.07 37.32 -
EY -0.12 -0.08 0.13 0.30 1.49 0.23 2.68 -
DY 0.00 0.00 1.69 3.13 16.67 40.51 0.00 -
P/NAPS 26.15 28.65 24.67 17.59 5.00 2.95 2.77 346.06%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 24/08/23 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 -
Price 23.30 28.20 24.50 28.00 13.20 3.70 3.99 -
P/RPS 14.77 20.69 19.44 25.45 13.65 4.17 4.47 121.68%
P/EPS -767.02 -1,209.30 768.57 541.95 183.98 410.35 40.35 -
EY -0.13 -0.08 0.13 0.18 0.54 0.24 2.48 -
DY 0.00 0.00 1.63 1.90 6.06 43.24 0.00 -
P/NAPS 24.53 29.38 25.52 28.87 13.75 2.76 3.00 305.34%

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