[HEXTAR] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 58.04%
YoY- 45.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR'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 618,360 638,161 632,576 614,520 464,118 434,758 427,040 27.90%
PBT 75,012 85,293 83,982 86,220 53,566 46,880 49,798 31.30%
Tax -19,973 -20,472 -19,412 -20,320 -14,356 -13,352 -13,790 27.92%
NP 55,039 64,821 64,570 65,900 39,210 33,528 36,008 32.59%
-
NP to SH 49,542 59,869 61,894 62,584 39,600 33,868 36,392 22.76%
-
Tax Rate 26.63% 24.00% 23.11% 23.57% 26.80% 28.48% 27.69% -
Total Cost 563,321 573,340 568,006 548,620 424,908 401,230 391,032 27.46%
-
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 38,572 17,214 26,032 - 28,707 17,472 26,261 29.12%
Div Payout % 77.86% 28.75% 42.06% - 72.49% 51.59% 72.16% -
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 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 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 8.90% 10.16% 10.21% 10.72% 8.45% 7.71% 8.43% -
ROE 21.41% 27.28% 25.03% 28.24% 17.85% 17.23% 17.32% -
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 48.09 49.43 48.60 47.13 35.57 33.18 32.52 29.70%
EPS 3.82 4.61 4.76 4.80 3.02 2.59 2.78 23.52%
DPS 3.00 1.33 2.00 0.00 2.20 1.33 2.00 30.94%
NAPS 0.18 0.17 0.19 0.17 0.17 0.15 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.81 16.32 16.18 15.72 11.87 11.12 10.92 27.89%
EPS 1.27 1.53 1.58 1.60 1.01 0.87 0.93 23.01%
DPS 0.99 0.44 0.67 0.00 0.73 0.45 0.67 29.63%
NAPS 0.0592 0.0561 0.0632 0.0567 0.0567 0.0503 0.0537 6.69%
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 2.28 1.76 1.50 1.59 1.58 1.28 0.925 -
P/RPS 4.74 3.56 3.09 3.37 4.44 3.86 2.84 40.57%
P/EPS 59.17 37.95 31.54 33.12 52.06 49.53 33.38 46.31%
EY 1.69 2.63 3.17 3.02 1.92 2.02 3.00 -31.71%
DY 1.32 0.76 1.33 0.00 1.39 1.04 2.16 -27.92%
P/NAPS 12.67 10.35 7.89 9.35 9.29 8.53 5.78 68.50%
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 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 2.23 2.35 1.62 1.70 1.69 1.48 1.25 -
P/RPS 4.64 4.75 3.33 3.61 4.75 4.46 3.84 13.40%
P/EPS 57.87 50.68 34.07 35.41 55.69 57.26 45.10 18.02%
EY 1.73 1.97 2.94 2.82 1.80 1.75 2.22 -15.27%
DY 1.35 0.57 1.23 0.00 1.30 0.90 1.60 -10.68%
P/NAPS 12.39 13.82 8.53 10.00 9.94 9.87 7.81 35.90%

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