[HEXTECH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 129.91%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 28,532 114,955 80,609 38,027 11,049 42,347 32,501 -8.33%
PBT 641 13,395 12,007 1,005 547 4,276 3,733 -69.20%
Tax -442 -829 -422 -490 -323 -722 -893 -37.50%
NP 199 12,566 11,585 515 224 3,554 2,840 -83.08%
-
NP to SH 290 12,721 11,816 515 224 3,839 3,089 -79.43%
-
Tax Rate 68.95% 6.19% 3.51% 48.76% 59.05% 16.88% 23.92% -
Total Cost 28,333 102,389 69,024 37,512 10,825 38,793 29,661 -3.01%
-
Net Worth 172,389 171,103 169,816 159,129 157,845 162,685 161,336 4.52%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 51,459 - - - - 20,335 20,325 86.07%
Div Payout % 17,744.69% - - - - 529.71% 658.01% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 172,389 171,103 169,816 159,129 157,845 162,685 161,336 4.52%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 127,356 0.67%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.70% 10.93% 14.37% 1.35% 2.03% 8.39% 8.74% -
ROE 0.17% 7.43% 6.96% 0.32% 0.14% 2.36% 1.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.18 89.36 62.66 29.63 8.61 33.32 25.58 -9.09%
EPS 0.20 9.90 9.20 0.40 0.20 3.00 2.40 -81.00%
DPS 40.00 0.00 0.00 0.00 0.00 16.00 16.00 84.51%
NAPS 1.34 1.33 1.32 1.24 1.23 1.28 1.27 3.65%
Adjusted Per Share Value based on latest NOSH - 128,649
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.39 5.58 3.92 1.85 0.54 2.06 1.58 -8.20%
EPS 0.01 0.62 0.57 0.03 0.01 0.19 0.15 -83.63%
DPS 2.50 0.00 0.00 0.00 0.00 0.99 0.99 85.75%
NAPS 0.0838 0.0831 0.0825 0.0773 0.0767 0.079 0.0784 4.55%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.95 3.69 2.51 1.73 1.27 1.19 0.70 -
P/RPS 17.81 4.13 4.01 5.84 14.75 3.57 2.74 249.48%
P/EPS 1,752.29 37.32 27.33 431.09 727.59 39.40 28.79 1458.99%
EY 0.06 2.68 3.66 0.23 0.14 2.54 3.47 -93.36%
DY 10.13 0.00 0.00 0.00 0.00 13.45 22.86 -41.96%
P/NAPS 2.95 2.77 1.90 1.40 1.03 0.93 0.55 207.35%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 15/06/21 25/02/21 -
Price 3.70 3.99 3.79 2.20 1.49 1.44 1.61 -
P/RPS 16.68 4.47 6.05 7.42 17.31 4.32 6.29 91.92%
P/EPS 1,641.38 40.35 41.26 548.21 853.62 47.67 66.21 755.21%
EY 0.06 2.48 2.42 0.18 0.12 2.10 1.51 -88.42%
DY 10.81 0.00 0.00 0.00 0.00 11.11 9.94 5.76%
P/NAPS 2.76 3.00 2.87 1.77 1.21 1.13 1.27 68.01%

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