[HEXIND] QoQ Cumulative Quarter Result on 31-Dec-2021

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Revenue 196,420 0 147,674 0 47,795 123,044 93,079 111.02%
PBT 6,421 0 4,304 0 2,332 537 925 594.16%
Tax -695 0 -525 0 -339 1,379 782 -188.87%
NP 5,726 0 3,779 0 1,993 1,916 1,707 235.44%
-
NP to SH 5,770 0 3,952 0 2,090 1,642 1,410 309.21%
-
Tax Rate 10.82% - 12.20% - 14.54% -256.80% -84.54% -
Total Cost 190,694 0 143,895 0 45,802 121,128 91,372 108.70%
-
Net Worth 206,865 0 199,637 249,348 100,145 79,879 79,637 159.75%
Dividend
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 206,865 0 199,637 249,348 100,145 79,879 79,637 159.75%
NOSH 1,147,341 1,147,341 1,147,341 580,555 580,555 185,972 185,972 516.94%
Ratio Analysis
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 2.92% 0.00% 2.56% 0.00% 4.17% 1.56% 1.83% -
ROE 2.79% 0.00% 1.98% 0.00% 2.09% 2.06% 1.77% -
Per Share
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
RPS 17.12 0.00 12.87 0.00 8.23 66.33 50.21 -65.90%
EPS 0.60 0.00 0.46 0.00 0.36 0.89 0.76 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.00 0.174 0.4295 0.1725 0.4306 0.4296 -58.03%
Adjusted Per Share Value based on latest NOSH - 580,555
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
RPS 7.15 0.00 5.38 0.00 1.74 4.48 3.39 110.91%
EPS 0.21 0.00 0.14 0.00 0.08 0.06 0.05 320.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.00 0.0727 0.0908 0.0365 0.0291 0.029 159.65%
Price Multiplier on Financial Quarter End Date
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Date 31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 30/08/21 31/05/21 -
Price 0.34 0.315 0.305 0.16 0.16 0.335 0.235 -
P/RPS 1.99 0.00 2.37 0.00 1.94 0.51 0.47 323.40%
P/EPS 67.61 0.00 88.55 0.00 44.44 37.85 30.90 118.80%
EY 1.48 0.00 1.13 0.00 2.25 2.64 3.24 -54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 1.75 0.37 0.93 0.78 0.55 243.63%
Price Multiplier on Announcement Date
31/05/22 31/03/22 28/02/22 31/12/21 30/11/21 31/08/21 31/05/21 CAGR
Date 22/07/22 - 25/04/22 - 21/01/22 22/10/21 23/07/21 -
Price 0.365 0.00 0.385 0.00 0.19 0.16 0.31 -
P/RPS 2.13 0.00 2.99 0.00 2.31 0.24 0.62 243.54%
P/EPS 72.58 0.00 111.77 0.00 52.78 18.08 40.76 78.06%
EY 1.38 0.00 0.89 0.00 1.89 5.53 2.45 -43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.00 2.21 0.00 1.10 0.37 0.72 180.55%

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