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

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.55%
YoY- 52.53%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL'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 17,720 23,477 22,948 14,738 17,900 4,053 12,524 25.95%
PBT 5,113 7,227 6,555 3,848 4,230 -891 2,334 68.43%
Tax -959 -1,107 -1,062 -619 -847 95 -627 32.64%
NP 4,154 6,120 5,493 3,229 3,383 -796 1,707 80.62%
-
NP to SH 4,154 6,120 5,493 3,229 3,383 -796 1,707 80.62%
-
Tax Rate 18.76% 15.32% 16.20% 16.09% 20.02% - 26.86% -
Total Cost 13,566 17,357 17,455 11,509 14,517 4,849 10,817 16.24%
-
Net Worth 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 159,719 154,488 147,018 142,198 137,372 80,158 96,400 39.89%
NOSH 247,456 242,164 241,013 241,013 241,011 241,000 120,500 61.35%
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 23.44% 26.07% 23.94% 21.91% 18.90% -19.64% 13.63% -
ROE 2.60% 3.96% 3.74% 2.27% 2.46% -0.99% 1.77% -
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 7.21 9.73 9.52 6.11 7.43 2.02 10.39 -21.56%
EPS 1.69 2.54 2.28 1.34 1.40 -0.40 1.42 12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.61 0.59 0.57 0.40 0.80 -12.89%
Adjusted Per Share Value based on latest NOSH - 241,013
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.59 4.76 4.65 2.99 3.63 0.82 2.54 25.86%
EPS 0.84 1.24 1.11 0.65 0.69 -0.16 0.35 78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3132 0.2981 0.2883 0.2785 0.1625 0.1955 39.88%
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 1.13 1.20 0.68 0.68 0.69 0.72 1.59 -
P/RPS 15.67 12.34 7.14 11.12 9.29 35.60 15.30 1.60%
P/EPS 66.84 47.33 29.84 50.76 49.16 -181.26 112.24 -29.15%
EY 1.50 2.11 3.35 1.97 2.03 -0.55 0.89 41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.11 1.15 1.21 1.80 1.99 -8.53%
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 17/02/23 24/11/22 18/08/22 25/05/22 24/02/22 26/11/21 25/08/21 -
Price 1.11 1.30 0.945 0.72 0.69 0.685 0.715 -
P/RPS 15.39 13.37 9.92 11.77 9.29 33.87 6.88 70.79%
P/EPS 65.66 51.28 41.46 53.74 49.16 -172.45 50.47 19.11%
EY 1.52 1.95 2.41 1.86 2.03 -0.58 1.98 -16.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.03 1.55 1.22 1.21 1.71 0.89 54.36%

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