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

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -66.75%
YoY- -67.47%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 182,937 133,480 143,332 139,739 162,333 162,658 153,630 12.33%
PBT 24,855 16,162 13,741 11,042 21,979 20,436 21,555 9.95%
Tax -7,022 -4,895 -4,319 -4,619 -5,648 -4,626 -5,080 24.06%
NP 17,833 11,267 9,422 6,423 16,331 15,810 16,475 5.41%
-
NP to SH 15,393 8,670 8,628 4,640 13,955 15,301 15,646 -1.07%
-
Tax Rate 28.25% 30.29% 31.43% 41.83% 25.70% 22.64% 23.57% -
Total Cost 165,104 122,213 133,910 133,316 146,002 146,848 137,155 13.14%
-
Net Worth 271,324 232,564 231,824 231,435 219,486 247,307 221,640 14.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 25,715 - 13,016 - -
Div Payout % - - - 554.20% - 85.07% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 271,324 232,564 231,824 231,435 219,486 247,307 221,640 14.42%
NOSH 3,939,261 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 107.86%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.75% 8.44% 6.57% 4.60% 10.06% 9.72% 10.72% -
ROE 5.67% 3.73% 3.72% 2.00% 6.36% 6.19% 7.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.72 3.44 11.13 10.87 12.57 12.50 11.78 -45.61%
EPS 0.40 0.23 0.67 0.36 1.08 1.18 1.20 -51.89%
DPS 0.00 0.00 0.00 2.00 0.00 1.00 0.00 -
NAPS 0.07 0.06 0.18 0.18 0.17 0.19 0.17 -44.62%
Adjusted Per Share Value based on latest NOSH - 1,313,087
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 4.68 3.41 3.67 3.57 4.15 4.16 3.93 12.33%
EPS 0.39 0.22 0.22 0.12 0.36 0.39 0.40 -1.67%
DPS 0.00 0.00 0.00 0.66 0.00 0.33 0.00 -
NAPS 0.0694 0.0595 0.0593 0.0592 0.0561 0.0632 0.0567 14.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.765 0.77 2.08 2.28 1.76 1.50 1.59 -
P/RPS 16.21 22.36 18.69 20.98 14.00 12.00 13.49 13.01%
P/EPS 192.63 344.24 310.48 631.79 162.83 127.60 132.49 28.31%
EY 0.52 0.29 0.32 0.16 0.61 0.78 0.75 -21.64%
DY 0.00 0.00 0.00 0.88 0.00 0.67 0.00 -
P/NAPS 10.93 12.83 11.56 12.67 10.35 7.89 9.35 10.95%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 23/05/22 -
Price 0.74 0.755 0.675 2.23 2.35 1.62 1.70 -
P/RPS 15.68 21.92 6.07 20.52 18.69 12.96 14.43 5.68%
P/EPS 186.34 337.54 100.76 617.94 217.42 137.81 141.66 20.03%
EY 0.54 0.30 0.99 0.16 0.46 0.73 0.71 -16.66%
DY 0.00 0.00 0.00 0.90 0.00 0.62 0.00 -
P/NAPS 10.57 12.58 3.75 12.39 13.82 8.53 10.00 3.76%

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