[HEXIND] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -44.59%
YoY- -18.18%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Revenue 465,238 244,557 267,179 110,141 257,815 148,625 226,385 137.46%
PBT 39,850 13,806 13,227 6,032 10,336 4,089 6,033 864.74%
Tax -11,686 -4,117 -2,396 -992 -1,517 -356 -98 31023.88%
NP 28,164 9,689 10,831 5,040 8,819 3,733 5,935 548.59%
-
NP to SH 28,164 9,560 10,778 4,911 8,863 3,680 6,002 539.91%
-
Tax Rate 29.32% 29.82% 18.11% 16.45% 14.68% 8.71% 1.62% -
Total Cost 437,074 234,868 256,348 105,101 248,996 144,892 220,450 127.45%
-
Net Worth 343,692 350,286 213,979 0 209,963 0 206,865 83.96%
Dividend
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Div 27,473 27,473 - - - - - -
Div Payout % 97.55% 287.38% - - - - - -
Equity
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Net Worth 343,692 350,286 213,979 0 209,963 0 206,865 83.96%
NOSH 2,747,341 2,747,341 1,147,341 1,147,341 1,147,341 1,147,341 1,147,341 185.30%
Ratio Analysis
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
NP Margin 6.05% 3.96% 4.05% 4.58% 3.42% 2.51% 2.62% -
ROE 8.19% 2.73% 5.04% 0.00% 4.22% 0.00% 2.90% -
Per Share
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
RPS 16.93 8.90 23.29 9.60 22.47 12.95 19.73 -16.78%
EPS 1.03 0.35 0.94 0.43 0.77 0.32 0.52 127.19%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1275 0.1865 0.00 0.183 0.00 0.1803 -35.52%
Adjusted Per Share Value based on latest NOSH - 1,147,341
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
RPS 16.93 8.90 9.73 4.01 9.38 5.41 8.24 137.40%
EPS 1.03 0.35 0.39 0.18 0.32 0.13 0.22 538.17%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1275 0.0779 0.00 0.0764 0.00 0.0753 83.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Date 31/03/23 30/12/22 30/11/22 30/09/22 30/08/22 30/06/22 31/05/22 -
Price 0.47 0.77 0.59 0.425 0.38 0.315 0.34 -
P/RPS 2.78 8.65 2.53 4.43 1.69 2.43 1.72 77.97%
P/EPS 45.85 221.28 62.81 99.29 49.19 98.21 64.99 -34.22%
EY 2.18 0.45 1.59 1.01 2.03 1.02 1.54 51.78%
DY 2.13 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 6.04 3.16 0.00 2.08 0.00 1.89 128.38%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/11/22 30/09/22 31/08/22 30/06/22 31/05/22 CAGR
Date 25/05/23 22/02/23 27/01/23 - 20/10/22 - 22/07/22 -
Price 0.50 0.80 0.80 0.00 0.52 0.00 0.365 -
P/RPS 2.95 8.99 3.44 0.00 2.31 0.00 1.85 75.11%
P/EPS 48.77 229.90 85.16 0.00 67.32 0.00 69.77 -34.94%
EY 2.05 0.43 1.17 0.00 1.49 0.00 1.43 54.10%
DY 2.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 6.27 4.29 0.00 2.84 0.00 2.02 127.11%

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