[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 2194.37%
YoY- 282.52%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 62,211 28,532 114,955 80,609 38,027 11,049 42,347 29.19%
PBT 5,441 641 13,395 12,007 1,005 547 4,276 17.40%
Tax -987 -442 -829 -422 -490 -323 -722 23.15%
NP 4,454 199 12,566 11,585 515 224 3,554 16.22%
-
NP to SH 4,615 290 12,721 11,816 515 224 3,839 13.04%
-
Tax Rate 18.14% 68.95% 6.19% 3.51% 48.76% 59.05% 16.88% -
Total Cost 57,757 28,333 102,389 69,024 37,512 10,825 38,793 30.35%
-
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 51,459 51,459 - - - - 20,335 85.59%
Div Payout % 1,115.05% 17,744.69% - - - - 529.71% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 123,503 172,389 171,103 169,816 159,129 157,845 162,685 -16.76%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.16% 0.70% 10.93% 14.37% 1.35% 2.03% 8.39% -
ROE 3.74% 0.17% 7.43% 6.96% 0.32% 0.14% 2.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 48.36 22.18 89.36 62.66 29.63 8.61 33.32 28.16%
EPS 3.60 0.20 9.90 9.20 0.40 0.20 3.00 12.91%
DPS 40.00 40.00 0.00 0.00 0.00 0.00 16.00 84.09%
NAPS 0.96 1.34 1.33 1.32 1.24 1.23 1.28 -17.43%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.43 1.57 6.34 4.44 2.10 0.61 2.33 29.37%
EPS 0.25 0.02 0.70 0.65 0.03 0.01 0.21 12.31%
DPS 2.84 2.84 0.00 0.00 0.00 0.00 1.12 85.84%
NAPS 0.0681 0.095 0.0943 0.0936 0.0877 0.087 0.0897 -16.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.80 3.95 3.69 2.51 1.73 1.27 1.19 -
P/RPS 9.93 17.81 4.13 4.01 5.84 14.75 3.57 97.65%
P/EPS 133.81 1,752.29 37.32 27.33 431.09 727.59 39.40 125.77%
EY 0.75 0.06 2.68 3.66 0.23 0.14 2.54 -55.62%
DY 8.33 10.13 0.00 0.00 0.00 0.00 13.45 -27.32%
P/NAPS 5.00 2.95 2.77 1.90 1.40 1.03 0.93 206.58%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 23/09/21 15/06/21 -
Price 13.20 3.70 3.99 3.79 2.20 1.49 1.44 -
P/RPS 27.30 16.68 4.47 6.05 7.42 17.31 4.32 241.42%
P/EPS 367.97 1,641.38 40.35 41.26 548.21 853.62 47.67 290.09%
EY 0.27 0.06 2.48 2.42 0.18 0.12 2.10 -74.49%
DY 3.03 10.81 0.00 0.00 0.00 0.00 11.11 -57.91%
P/NAPS 13.75 2.76 3.00 2.87 1.77 1.21 1.13 428.22%

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