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

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -19.26%
YoY- 231.36%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH'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 141,537 124,422 114,128 114,955 107,478 76,054 44,196 116.80%
PBT 8,308 10,882 2,564 13,395 16,009 2,010 2,188 142.79%
Tax -1,902 -1,974 -1,768 -829 -562 -980 -1,292 29.31%
NP 6,405 8,908 796 12,566 15,446 1,030 896 269.75%
-
NP to SH 6,646 9,230 1,160 12,721 15,754 1,030 896 278.95%
-
Tax Rate 22.89% 18.14% 68.95% 6.19% 3.51% 48.76% 59.05% -
Total Cost 135,132 115,514 113,332 102,389 92,032 75,024 43,300 113.11%
-
Net Worth 124,789 123,503 172,389 171,103 169,816 159,129 157,845 -14.46%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 68,612 102,919 205,838 - - - - -
Div Payout % 1,032.29% 1,115.05% 17,744.69% - - - - -
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 124,789 123,503 172,389 171,103 169,816 159,129 157,845 -14.46%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
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 4.53% 7.16% 0.70% 10.93% 14.37% 1.35% 2.03% -
ROE 5.33% 7.47% 0.67% 7.43% 9.28% 0.65% 0.57% -
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 110.02 96.71 88.71 89.36 83.54 59.26 34.44 116.44%
EPS 5.20 7.20 0.80 9.90 12.27 0.80 0.80 247.10%
DPS 53.33 80.00 160.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 1.34 1.33 1.32 1.24 1.23 -14.60%
Adjusted Per Share Value based on latest NOSH - 128,649
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.80 6.86 6.29 6.34 5.92 4.19 2.44 116.54%
EPS 0.37 0.51 0.06 0.70 0.87 0.06 0.05 278.35%
DPS 3.78 5.67 11.34 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0681 0.095 0.0943 0.0936 0.0877 0.087 -14.44%
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 17.06 4.80 3.95 3.69 2.51 1.73 1.27 -
P/RPS 15.51 4.96 4.45 4.13 3.00 2.92 3.69 159.76%
P/EPS 330.20 66.90 438.07 37.32 20.50 215.54 181.90 48.64%
EY 0.30 1.49 0.23 2.68 4.88 0.46 0.55 -33.16%
DY 3.13 16.67 40.51 0.00 0.00 0.00 0.00 -
P/NAPS 17.59 5.00 2.95 2.77 1.90 1.40 1.03 559.74%
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 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 -
Price 28.00 13.20 3.70 3.99 3.79 2.20 1.49 -
P/RPS 25.45 13.65 4.17 4.47 4.54 3.71 4.33 224.63%
P/EPS 541.95 183.98 410.35 40.35 30.95 274.10 213.41 85.81%
EY 0.18 0.54 0.24 2.48 3.23 0.36 0.47 -47.17%
DY 1.90 6.06 43.24 0.00 0.00 0.00 0.00 -
P/NAPS 28.87 13.75 2.76 3.00 2.87 1.77 1.21 724.00%

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