[HEXTECH] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 0.52%
YoY- 260.71%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 162,169 140,499 139,139 132,438 114,955 90,455 59,225 95.84%
PBT 5,456 7,619 17,831 13,489 13,395 12,550 2,971 50.01%
Tax -1,729 -1,834 -1,326 -948 -829 -251 -490 131.95%
NP 3,727 5,785 16,505 12,541 12,566 12,299 2,481 31.19%
-
NP to SH 4,101 5,890 16,821 12,787 12,721 12,566 2,523 38.28%
-
Tax Rate 31.69% 24.07% 7.44% 7.03% 6.19% 2.00% 16.49% -
Total Cost 158,442 134,714 122,634 119,897 102,389 78,156 56,744 98.41%
-
Net Worth 123,503 124,789 123,503 172,389 171,103 169,816 159,129 -15.55%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 51,459 51,459 51,459 51,459 - - - -
Div Payout % 1,254.81% 873.68% 305.92% 402.44% - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 123,503 124,789 123,503 172,389 171,103 169,816 159,129 -15.55%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.30% 4.12% 11.86% 9.47% 10.93% 13.60% 4.19% -
ROE 3.32% 4.72% 13.62% 7.42% 7.43% 7.40% 1.59% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 126.06 109.21 108.15 102.95 89.36 70.31 46.15 95.52%
EPS 3.19 4.58 13.08 9.94 9.89 9.77 1.97 37.93%
DPS 40.00 40.00 40.00 40.00 0.00 0.00 0.00 -
NAPS 0.96 0.97 0.96 1.34 1.33 1.32 1.24 -15.69%
Adjusted Per Share Value based on latest NOSH - 128,649
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.94 7.74 7.67 7.30 6.34 4.99 3.26 96.04%
EPS 0.23 0.32 0.93 0.70 0.70 0.69 0.14 39.27%
DPS 2.84 2.84 2.84 2.84 0.00 0.00 0.00 -
NAPS 0.0681 0.0688 0.0681 0.095 0.0943 0.0936 0.0877 -15.53%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 23.68 17.06 4.80 3.95 3.69 2.51 1.73 -
P/RPS 18.79 15.62 4.44 3.84 4.13 3.57 3.75 193.10%
P/EPS 742.85 372.62 36.71 39.74 37.32 25.70 87.99 315.15%
EY 0.13 0.27 2.72 2.52 2.68 3.89 1.14 -76.51%
DY 1.69 2.34 8.33 10.13 0.00 0.00 0.00 -
P/NAPS 24.67 17.59 5.00 2.95 2.77 1.90 1.40 578.34%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 23/11/21 -
Price 24.50 28.00 13.20 3.70 3.99 3.79 2.20 -
P/RPS 19.44 25.64 12.20 3.59 4.47 5.39 4.77 155.36%
P/EPS 768.57 611.57 100.96 37.23 40.35 38.80 111.90 261.75%
EY 0.13 0.16 0.99 2.69 2.48 2.58 0.89 -72.29%
DY 1.63 1.43 3.03 10.81 0.00 0.00 0.00 -
P/NAPS 25.52 28.87 13.75 2.76 3.00 2.87 1.77 493.35%

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