[HEXTECH] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 31.55%
YoY- 566.71%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 177,469 162,169 140,499 139,139 132,438 114,955 90,455 56.91%
PBT 4,221 5,456 7,619 17,831 13,489 13,395 12,550 -51.73%
Tax -1,581 -1,729 -1,834 -1,326 -948 -829 -251 242.21%
NP 2,640 3,727 5,785 16,505 12,541 12,566 12,299 -64.25%
-
NP to SH 3,061 4,101 5,890 16,821 12,787 12,721 12,566 -61.09%
-
Tax Rate 37.46% 31.69% 24.07% 7.44% 7.03% 6.19% 2.00% -
Total Cost 174,829 158,442 134,714 122,634 119,897 102,389 78,156 71.29%
-
Net Worth 123,503 123,503 124,789 123,503 172,389 171,103 169,816 -19.17%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 51,459 51,459 51,459 51,459 - - -
Div Payout % - 1,254.81% 873.68% 305.92% 402.44% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 123,503 123,503 124,789 123,503 172,389 171,103 169,816 -19.17%
NOSH 128,649 128,649 128,649 128,649 128,649 128,649 128,649 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.49% 2.30% 4.12% 11.86% 9.47% 10.93% 13.60% -
ROE 2.48% 3.32% 4.72% 13.62% 7.42% 7.43% 7.40% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 137.95 126.06 109.21 108.15 102.95 89.36 70.31 56.91%
EPS 2.38 3.19 4.58 13.08 9.94 9.89 9.77 -61.09%
DPS 0.00 40.00 40.00 40.00 40.00 0.00 0.00 -
NAPS 0.96 0.96 0.97 0.96 1.34 1.33 1.32 -19.17%
Adjusted Per Share Value based on latest NOSH - 128,649
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.78 8.94 7.74 7.67 7.30 6.34 4.99 56.80%
EPS 0.17 0.23 0.32 0.93 0.70 0.70 0.69 -60.80%
DPS 0.00 2.84 2.84 2.84 2.84 0.00 0.00 -
NAPS 0.0681 0.0681 0.0688 0.0681 0.095 0.0943 0.0936 -19.15%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 27.50 23.68 17.06 4.80 3.95 3.69 2.51 -
P/RPS 19.94 18.79 15.62 4.44 3.84 4.13 3.57 215.79%
P/EPS 1,155.78 742.85 372.62 36.71 39.74 37.32 25.70 1173.47%
EY 0.09 0.13 0.27 2.72 2.52 2.68 3.89 -91.93%
DY 0.00 1.69 2.34 8.33 10.13 0.00 0.00 -
P/NAPS 28.65 24.67 17.59 5.00 2.95 2.77 1.90 513.39%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 23/05/23 23/02/23 29/11/22 25/08/22 24/05/22 22/02/22 -
Price 28.20 24.50 28.00 13.20 3.70 3.99 3.79 -
P/RPS 20.44 19.44 25.64 12.20 3.59 4.47 5.39 143.77%
P/EPS 1,185.20 768.57 611.57 100.96 37.23 40.35 38.80 883.31%
EY 0.08 0.13 0.16 0.99 2.69 2.48 2.58 -90.19%
DY 0.00 1.63 1.43 3.03 10.81 0.00 0.00 -
P/NAPS 29.38 25.52 28.87 13.75 2.76 3.00 2.87 373.47%

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