[HEXTAR] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 97.95%
YoY- 23.9%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 162,333 162,658 153,630 138,049 112,549 98,704 114,816 25.94%
PBT 21,979 20,436 21,555 18,406 10,261 10,030 14,869 29.73%
Tax -5,648 -4,626 -5,080 -4,342 -3,119 -2,682 -4,213 21.56%
NP 16,331 15,810 16,475 14,064 7,142 7,348 10,656 32.89%
-
NP to SH 13,955 15,301 15,646 14,262 7,205 7,444 10,752 18.96%
-
Tax Rate 25.70% 22.64% 23.57% 23.59% 30.40% 26.74% 28.33% -
Total Cost 146,002 146,848 137,155 123,985 105,407 91,356 104,160 25.22%
-
Net Worth 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 13,016 - 15,658 - 13,130 - -
Div Payout % - 85.07% - 109.79% - 176.40% - -
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 219,486 247,307 221,640 221,832 196,562 210,093 205,169 4.59%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 820,679 36.75%
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 10.06% 9.72% 10.72% 10.19% 6.35% 7.44% 9.28% -
ROE 6.36% 6.19% 7.06% 6.43% 3.67% 3.54% 5.24% -
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 12.57 12.50 11.78 10.58 8.59 7.52 13.99 -6.88%
EPS 1.08 1.18 1.20 1.09 0.55 0.57 1.31 -12.06%
DPS 0.00 1.00 0.00 1.20 0.00 1.00 0.00 -
NAPS 0.17 0.19 0.17 0.17 0.15 0.16 0.25 -22.65%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.15 4.16 3.93 3.53 2.88 2.52 2.94 25.80%
EPS 0.36 0.39 0.40 0.36 0.18 0.19 0.27 21.12%
DPS 0.00 0.33 0.00 0.40 0.00 0.34 0.00 -
NAPS 0.0561 0.0632 0.0567 0.0567 0.0503 0.0537 0.0525 4.51%
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 1.76 1.50 1.59 1.58 1.28 0.925 1.26 -
P/RPS 14.00 12.00 13.49 14.93 14.90 12.31 9.01 34.11%
P/EPS 162.83 127.60 132.49 144.56 232.80 163.17 96.17 42.01%
EY 0.61 0.78 0.75 0.69 0.43 0.61 1.04 -29.90%
DY 0.00 0.67 0.00 0.76 0.00 1.08 0.00 -
P/NAPS 10.35 7.89 9.35 9.29 8.53 5.78 5.04 61.49%
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 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 31/05/21 -
Price 2.35 1.62 1.70 1.69 1.48 1.25 1.45 -
P/RPS 18.69 12.96 14.43 15.97 17.23 16.63 10.36 48.14%
P/EPS 217.42 137.81 141.66 154.63 269.18 220.49 110.68 56.78%
EY 0.46 0.73 0.71 0.65 0.37 0.45 0.90 -36.04%
DY 0.00 0.62 0.00 0.71 0.00 0.80 0.00 -
P/NAPS 13.82 8.53 10.00 9.94 9.87 7.81 5.80 78.30%

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