[HEXIND] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 194.6%
YoY- 1412.57%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
Revenue 937,397 848,763 655,244 465,238 244,557 267,179 110,141 453.04%
PBT 58,648 73,498 63,001 39,850 13,806 13,227 6,032 515.08%
Tax -16,551 -18,099 -16,717 -11,686 -4,117 -2,396 -992 846.77%
NP 42,097 55,399 46,284 28,164 9,689 10,831 5,040 444.81%
-
NP to SH 41,925 55,399 46,284 28,164 9,560 10,778 4,911 454.39%
-
Tax Rate 28.22% 24.63% 26.53% 29.32% 29.82% 18.11% 16.45% -
Total Cost 895,300 793,364 608,960 437,074 234,868 256,348 105,101 453.43%
-
Net Worth 339,846 350,560 364,846 343,692 350,286 213,979 0 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
Div 54,946 54,946 54,946 27,473 27,473 - - -
Div Payout % 131.06% 99.18% 118.72% 97.55% 287.38% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
Net Worth 339,846 350,560 364,846 343,692 350,286 213,979 0 -
NOSH 2,747,341 2,747,341 2,747,341 2,747,341 2,747,341 1,147,341 1,147,341 100.85%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
NP Margin 4.49% 6.53% 7.06% 6.05% 3.96% 4.05% 4.58% -
ROE 12.34% 15.80% 12.69% 8.19% 2.73% 5.04% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
RPS 34.12 30.89 23.85 16.93 8.90 23.29 9.60 175.33%
EPS 1.53 2.02 1.68 1.03 0.35 0.94 0.43 175.58%
DPS 2.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.1237 0.1276 0.1328 0.1251 0.1275 0.1865 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,747,341
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
RPS 34.12 30.89 23.85 16.93 8.90 9.73 4.01 452.93%
EPS 1.53 2.02 1.68 1.03 0.35 0.39 0.18 452.47%
DPS 2.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.1237 0.1276 0.1328 0.1251 0.1275 0.0779 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/11/22 30/09/22 -
Price 0.39 0.395 0.47 0.47 0.77 0.59 0.425 -
P/RPS 1.14 1.28 1.97 2.78 8.65 2.53 4.43 -66.17%
P/EPS 25.56 19.59 27.90 45.85 221.28 62.81 99.29 -66.17%
EY 3.91 5.10 3.58 2.18 0.45 1.59 1.01 194.78%
DY 5.13 5.06 4.26 2.13 1.30 0.00 0.00 -
P/NAPS 3.15 3.10 3.54 3.76 6.04 3.16 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/11/22 30/09/22 CAGR
Date 22/02/24 29/11/23 24/08/23 25/05/23 22/02/23 27/01/23 - -
Price 0.375 0.39 0.445 0.50 0.80 0.80 0.00 -
P/RPS 1.10 1.26 1.87 2.95 8.99 3.44 0.00 -
P/EPS 24.57 19.34 26.41 48.77 229.90 85.16 0.00 -
EY 4.07 5.17 3.79 2.05 0.43 1.17 0.00 -
DY 5.33 5.13 4.49 2.00 1.25 0.00 0.00 -
P/NAPS 3.03 3.06 3.35 4.00 6.27 4.29 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