[HEXTAR] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 9.7%
YoY- 45.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 139,739 162,333 162,658 153,630 138,049 112,549 98,704 26.00%
PBT 11,042 21,979 20,436 21,555 18,406 10,261 10,030 6.59%
Tax -4,619 -5,648 -4,626 -5,080 -4,342 -3,119 -2,682 43.53%
NP 6,423 16,331 15,810 16,475 14,064 7,142 7,348 -8.55%
-
NP to SH 4,640 13,955 15,301 15,646 14,262 7,205 7,444 -26.96%
-
Tax Rate 41.83% 25.70% 22.64% 23.57% 23.59% 30.40% 26.74% -
Total Cost 133,316 146,002 146,848 137,155 123,985 105,407 91,356 28.56%
-
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 25,715 - 13,016 - 15,658 - 13,130 56.34%
Div Payout % 554.20% - 85.07% - 109.79% - 176.40% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 231,435 219,486 247,307 221,640 221,832 196,562 210,093 6.64%
NOSH 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 1,313,087 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.60% 10.06% 9.72% 10.72% 10.19% 6.35% 7.44% -
ROE 2.00% 6.36% 6.19% 7.06% 6.43% 3.67% 3.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.87 12.57 12.50 11.78 10.58 8.59 7.52 27.75%
EPS 0.36 1.08 1.18 1.20 1.09 0.55 0.57 -26.32%
DPS 2.00 0.00 1.00 0.00 1.20 0.00 1.00 58.53%
NAPS 0.18 0.17 0.19 0.17 0.17 0.15 0.16 8.14%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.57 4.15 4.16 3.93 3.53 2.88 2.52 26.05%
EPS 0.12 0.36 0.39 0.40 0.36 0.18 0.19 -26.32%
DPS 0.66 0.00 0.33 0.00 0.40 0.00 0.34 55.42%
NAPS 0.0592 0.0561 0.0632 0.0567 0.0567 0.0503 0.0537 6.69%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.28 1.76 1.50 1.59 1.58 1.28 0.925 -
P/RPS 20.98 14.00 12.00 13.49 14.93 14.90 12.31 42.54%
P/EPS 631.79 162.83 127.60 132.49 144.56 232.80 163.17 145.97%
EY 0.16 0.61 0.78 0.75 0.69 0.43 0.61 -58.92%
DY 0.88 0.00 0.67 0.00 0.76 0.00 1.08 -12.72%
P/NAPS 12.67 10.35 7.89 9.35 9.29 8.53 5.78 68.50%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 22/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 2.23 2.35 1.62 1.70 1.69 1.48 1.25 -
P/RPS 20.52 18.69 12.96 14.43 15.97 17.23 16.63 14.99%
P/EPS 617.94 217.42 137.81 141.66 154.63 269.18 220.49 98.40%
EY 0.16 0.46 0.73 0.71 0.65 0.37 0.45 -49.71%
DY 0.90 0.00 0.62 0.00 0.71 0.00 0.80 8.14%
P/NAPS 12.39 13.82 8.53 10.00 9.94 9.87 7.81 35.90%

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