[HEXTAR] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -3.21%
YoY- -42.22%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 162,658 153,630 138,049 112,549 98,704 114,816 100,761 37.73%
PBT 20,436 21,555 18,406 10,261 10,030 14,869 14,796 24.09%
Tax -4,626 -5,080 -4,342 -3,119 -2,682 -4,213 -3,337 24.40%
NP 15,810 16,475 14,064 7,142 7,348 10,656 11,459 24.00%
-
NP to SH 15,301 15,646 14,262 7,205 7,444 10,752 11,511 20.95%
-
Tax Rate 22.64% 23.57% 23.59% 30.40% 26.74% 28.33% 22.55% -
Total Cost 146,848 137,155 123,985 105,407 91,356 104,160 89,302 39.44%
-
Net Worth 247,307 221,640 221,832 196,562 210,093 205,169 205,169 13.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,016 - 15,658 - 13,130 - 6,565 58.01%
Div Payout % 85.07% - 109.79% - 176.40% - 57.04% -
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 247,307 221,640 221,832 196,562 210,093 205,169 205,169 13.30%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 820,679 820,679 36.91%
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 9.72% 10.72% 10.19% 6.35% 7.44% 9.28% 11.37% -
ROE 6.19% 7.06% 6.43% 3.67% 3.54% 5.24% 5.61% -
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 12.50 11.78 10.58 8.59 7.52 13.99 12.28 1.19%
EPS 1.18 1.20 1.09 0.55 0.57 1.31 1.40 -10.79%
DPS 1.00 0.00 1.20 0.00 1.00 0.00 0.80 16.08%
NAPS 0.19 0.17 0.17 0.15 0.16 0.25 0.25 -16.76%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.16 3.93 3.53 2.88 2.52 2.94 2.58 37.62%
EPS 0.39 0.40 0.36 0.18 0.19 0.27 0.29 21.90%
DPS 0.33 0.00 0.40 0.00 0.34 0.00 0.17 55.80%
NAPS 0.0632 0.0567 0.0567 0.0503 0.0537 0.0525 0.0525 13.20%
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 1.50 1.59 1.58 1.28 0.925 1.26 0.90 -
P/RPS 12.00 13.49 14.93 14.90 12.31 9.01 7.33 39.03%
P/EPS 127.60 132.49 144.56 232.80 163.17 96.17 64.17 58.32%
EY 0.78 0.75 0.69 0.43 0.61 1.04 1.56 -37.08%
DY 0.67 0.00 0.76 0.00 1.08 0.00 0.89 -17.28%
P/NAPS 7.89 9.35 9.29 8.53 5.78 5.04 3.60 68.96%
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 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 22/02/21 -
Price 1.62 1.70 1.69 1.48 1.25 1.45 1.10 -
P/RPS 12.96 14.43 15.97 17.23 16.63 10.36 8.96 27.98%
P/EPS 137.81 141.66 154.63 269.18 220.49 110.68 78.42 45.77%
EY 0.73 0.71 0.65 0.37 0.45 0.90 1.28 -31.29%
DY 0.62 0.00 0.71 0.00 0.80 0.00 0.73 -10.34%
P/NAPS 8.53 10.00 9.94 9.87 7.81 5.80 4.40 55.66%

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