[HEXIND] QoQ TTM Result on 30-Nov-2022

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Nov-2022
Profit Trend
QoQ- 119.47%
YoY- 247.34%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
Revenue 655,244 465,238 244,557 267,179 110,141 257,815 148,625 340.87%
PBT 63,001 39,850 13,806 13,227 6,032 10,336 4,089 1440.74%
Tax -16,717 -11,686 -4,117 -2,396 -992 -1,517 -356 4595.78%
NP 46,284 28,164 9,689 10,831 5,040 8,819 3,733 1139.86%
-
NP to SH 46,284 28,164 9,560 10,778 4,911 8,863 3,680 1157.71%
-
Tax Rate 26.53% 29.32% 29.82% 18.11% 16.45% 14.68% 8.71% -
Total Cost 608,960 437,074 234,868 256,348 105,101 248,996 144,892 320.28%
-
Net Worth 364,846 343,692 350,286 213,979 0 209,963 0 -
Dividend
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
Div 54,946 27,473 27,473 - - - - -
Div Payout % 118.72% 97.55% 287.38% - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
Net Worth 364,846 343,692 350,286 213,979 0 209,963 0 -
NOSH 2,747,341 2,747,341 2,747,341 1,147,341 1,147,341 1,147,341 1,147,341 139.45%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
NP Margin 7.06% 6.05% 3.96% 4.05% 4.58% 3.42% 2.51% -
ROE 12.69% 8.19% 2.73% 5.04% 0.00% 4.22% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
RPS 23.85 16.93 8.90 23.29 9.60 22.47 12.95 84.16%
EPS 1.68 1.03 0.35 0.94 0.43 0.77 0.32 424.99%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1251 0.1275 0.1865 0.00 0.183 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,147,341
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
RPS 23.85 16.93 8.90 9.73 4.01 9.38 5.41 340.85%
EPS 1.68 1.03 0.35 0.39 0.18 0.32 0.13 1192.30%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1251 0.1275 0.0779 0.00 0.0764 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
Date 30/06/23 31/03/23 30/12/22 30/11/22 30/09/22 30/08/22 30/06/22 -
Price 0.47 0.47 0.77 0.59 0.425 0.38 0.315 -
P/RPS 1.97 2.78 8.65 2.53 4.43 1.69 2.43 -18.93%
P/EPS 27.90 45.85 221.28 62.81 99.29 49.19 98.21 -71.59%
EY 3.58 2.18 0.45 1.59 1.01 2.03 1.02 250.98%
DY 4.26 2.13 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.76 6.04 3.16 0.00 2.08 0.00 -
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 CAGR
Date 24/08/23 25/05/23 22/02/23 27/01/23 - 20/10/22 - -
Price 0.445 0.50 0.80 0.80 0.00 0.52 0.00 -
P/RPS 1.87 2.95 8.99 3.44 0.00 2.31 0.00 -
P/EPS 26.41 48.77 229.90 85.16 0.00 67.32 0.00 -
EY 3.79 2.05 0.43 1.17 0.00 1.49 0.00 -
DY 4.49 2.00 1.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.00 6.27 4.29 0.00 2.84 0.00 -

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