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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.47%
YoY- 52.53%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 78,882 81,550 75,372 58,952 48,758 41,144 53,610 29.27%
PBT 22,741 23,505 20,806 15,392 8,578 5,797 10,478 67.39%
Tax -3,747 -3,717 -3,362 -2,476 -2,167 -1,760 -2,830 20.51%
NP 18,994 19,788 17,444 12,916 6,411 4,037 7,648 83.08%
-
NP to SH 18,994 19,788 17,444 12,916 6,411 4,037 7,648 83.08%
-
Tax Rate 16.48% 15.81% 16.16% 16.09% 25.26% 30.36% 27.01% -
Total Cost 59,888 61,762 57,928 46,036 42,347 37,106 45,962 19.23%
-
Net Worth 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
NOSH 247,456 242,164 241,013 241,013 241,011 241,000 120,500 61.35%
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 24.08% 24.26% 23.14% 21.91% 13.15% 9.81% 14.27% -
ROE 11.89% 12.81% 11.87% 9.08% 4.67% 5.04% 7.93% -
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 32.10 33.78 31.27 24.46 20.23 20.53 44.49 -19.50%
EPS 7.85 8.20 7.24 5.36 2.66 2.73 6.34 15.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.61 0.59 0.57 0.40 0.80 -12.89%
Adjusted Per Share Value based on latest NOSH - 241,013
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.99 16.54 15.28 11.95 9.89 8.34 10.87 29.25%
EPS 3.85 4.01 3.54 2.62 1.30 0.82 1.55 83.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3132 0.2981 0.2883 0.2785 0.1625 0.1955 39.88%
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 1.13 1.20 0.68 0.68 0.69 0.72 1.59 -
P/RPS 3.52 3.55 2.17 2.78 3.41 3.51 3.57 -0.93%
P/EPS 14.62 14.64 9.40 12.69 25.94 35.74 25.05 -30.09%
EY 6.84 6.83 10.64 7.88 3.86 2.80 3.99 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.11 1.15 1.21 1.80 1.99 -8.53%
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 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 26/11/21 25/08/21 -
Price 1.11 1.30 0.945 0.72 0.69 0.685 0.715 -
P/RPS 3.46 3.85 3.02 2.94 3.41 3.34 1.61 66.30%
P/EPS 14.36 15.86 13.06 13.44 25.94 34.00 11.27 17.47%
EY 6.96 6.31 7.66 7.44 3.86 2.94 8.88 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.03 1.55 1.22 1.21 1.71 0.89 54.36%

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