[HEXIND] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 662.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Revenue 771,506 520,828 269,427 1,286,540 314,974 0 257,815 175.34%
PBT 70,008 55,227 28,161 113,713 15,559 0 10,336 485.72%
Tax -15,253 -13,592 -7,739 -15,673 -2,735 0 -1,517 743.80%
NP 54,755 41,635 20,422 98,040 12,824 0 8,819 440.47%
-
NP to SH 54,755 41,635 20,422 98,084 12,868 0 8,863 437.99%
-
Tax Rate 21.79% 24.61% 27.48% 13.78% 17.58% - 14.68% -
Total Cost 716,751 479,193 249,005 1,188,500 302,150 0 248,996 165.64%
-
Net Worth 350,560 364,846 343,692 350,286 213,979 0 209,963 60.58%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Div 27,473 27,473 - 27,473 - - - -
Div Payout % 50.18% 65.99% - 28.01% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Net Worth 350,560 364,846 343,692 350,286 213,979 0 209,963 60.58%
NOSH 2,747,341 2,747,341 2,747,341 2,747,341 1,147,341 1,147,341 1,147,341 124.08%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
NP Margin 7.10% 7.99% 7.58% 7.62% 4.07% 0.00% 3.42% -
ROE 15.62% 11.41% 5.94% 28.00% 6.01% 0.00% 4.22% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
RPS 28.08 18.96 9.81 46.83 27.45 0.00 22.47 22.86%
EPS 1.99 1.52 0.74 3.98 1.24 0.00 0.88 112.54%
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1328 0.1251 0.1275 0.1865 0.00 0.183 -28.33%
Adjusted Per Share Value based on latest NOSH - 2,747,341
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
RPS 28.08 18.96 9.81 46.83 11.46 0.00 9.38 175.44%
EPS 1.99 1.52 0.74 3.98 0.47 0.00 0.32 441.27%
DPS 1.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1328 0.1251 0.1275 0.0779 0.00 0.0764 60.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/11/22 30/09/22 30/08/22 -
Price 0.395 0.47 0.47 0.77 0.59 0.425 0.38 -
P/RPS 1.41 2.48 4.79 1.64 2.15 0.00 1.69 -15.41%
P/EPS 19.82 31.01 63.23 21.57 52.61 0.00 49.19 -56.82%
EY 5.05 3.22 1.58 4.64 1.90 0.00 2.03 132.13%
DY 2.53 2.13 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 3.10 3.54 3.76 6.04 3.16 0.00 2.08 44.58%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 CAGR
Date 29/11/23 24/08/23 25/05/23 22/02/23 27/01/23 - 20/10/22 -
Price 0.39 0.445 0.50 0.80 0.80 0.00 0.52 -
P/RPS 1.39 2.35 5.10 1.71 2.91 0.00 2.31 -37.46%
P/EPS 19.57 29.36 67.26 22.41 71.33 0.00 67.32 -68.07%
EY 5.11 3.41 1.49 4.46 1.40 0.00 1.49 212.30%
DY 2.56 2.25 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 3.06 3.35 4.00 6.27 4.29 0.00 2.84 7.13%

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