[HEXTAR] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 85.95%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 214,279 182,937 133,480 143,332 139,739 162,333 162,658 20.11%
PBT 38,414 24,855 16,162 13,741 11,042 21,979 20,436 52.13%
Tax -7,560 -7,022 -4,895 -4,319 -4,619 -5,648 -4,626 38.61%
NP 30,854 17,833 11,267 9,422 6,423 16,331 15,810 55.97%
-
NP to SH 23,393 15,393 8,670 8,628 4,640 13,955 15,301 32.60%
-
Tax Rate 19.68% 28.25% 30.29% 31.43% 41.83% 25.70% 22.64% -
Total Cost 183,425 165,104 122,213 133,910 133,316 146,002 146,848 15.93%
-
Net Worth 271,324 271,324 232,564 231,824 231,435 219,486 247,307 6.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 38,760 - - - 25,715 - 13,016 106.57%
Div Payout % 165.69% - - - 554.20% - 85.07% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 271,324 271,324 232,564 231,824 231,435 219,486 247,307 6.35%
NOSH 3,939,261 3,939,261 3,939,261 1,313,087 1,313,087 1,313,087 1,313,087 107.59%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.40% 9.75% 8.44% 6.57% 4.60% 10.06% 9.72% -
ROE 8.62% 5.67% 3.73% 3.72% 2.00% 6.36% 6.19% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.53 4.72 3.44 11.13 10.87 12.57 12.50 -41.85%
EPS 0.60 0.40 0.23 0.67 0.36 1.08 1.18 -36.21%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 1.00 0.00%
NAPS 0.07 0.07 0.06 0.18 0.18 0.17 0.19 -48.51%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.48 4.68 3.41 3.67 3.57 4.15 4.16 20.10%
EPS 0.60 0.39 0.22 0.22 0.12 0.36 0.39 33.16%
DPS 0.99 0.00 0.00 0.00 0.66 0.00 0.33 107.59%
NAPS 0.0694 0.0694 0.0595 0.0593 0.0592 0.0561 0.0632 6.41%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.775 0.765 0.77 2.08 2.28 1.76 1.50 -
P/RPS 14.02 16.21 22.36 18.69 20.98 14.00 12.00 10.89%
P/EPS 128.41 192.63 344.24 310.48 631.79 162.83 127.60 0.42%
EY 0.78 0.52 0.29 0.32 0.16 0.61 0.78 0.00%
DY 1.29 0.00 0.00 0.00 0.88 0.00 0.67 54.58%
P/NAPS 11.07 10.93 12.83 11.56 12.67 10.35 7.89 25.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 19/02/24 20/11/23 21/08/23 19/05/23 28/02/23 29/11/22 22/08/22 -
Price 0.89 0.74 0.755 0.675 2.23 2.35 1.62 -
P/RPS 16.10 15.68 21.92 6.07 20.52 18.69 12.96 15.51%
P/EPS 147.47 186.34 337.54 100.76 617.94 217.42 137.81 4.60%
EY 0.68 0.54 0.30 0.99 0.16 0.46 0.73 -4.60%
DY 1.12 0.00 0.00 0.00 0.90 0.00 0.62 48.16%
P/NAPS 12.71 10.57 12.58 3.75 12.39 13.82 8.53 30.36%

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