[HEXTAR] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 4.01%
YoY- -36.9%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 842,448 762,965 674,028 599,488 578,884 608,062 618,360 22.91%
PBT 115,579 99,131 93,172 65,800 62,924 67,198 75,012 33.43%
Tax -26,017 -23,105 -23,796 -20,855 -19,481 -19,212 -19,973 19.29%
NP 89,562 76,026 69,376 44,945 43,443 47,986 55,039 38.38%
-
NP to SH 70,089 59,600 56,084 37,331 35,893 42,524 49,542 26.04%
-
Tax Rate 22.51% 23.31% 25.54% 31.69% 30.96% 28.59% 26.63% -
Total Cost 752,886 686,939 604,652 554,543 535,441 560,076 563,321 21.35%
-
Net Worth 273,699 232,564 271,324 271,324 232,564 231,824 231,435 11.84%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 58,310 38,760 38,760 25,715 25,715 38,731 38,731 31.39%
Div Payout % 83.20% 65.03% 69.11% 68.88% 71.64% 91.08% 78.18% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 273,699 232,564 271,324 271,324 232,564 231,824 231,435 11.84%
NOSH 3,909,999 3,939,261 3,939,261 3,939,261 3,939,261 1,313,087 1,313,087 107.11%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.63% 9.96% 10.29% 7.50% 7.50% 7.89% 8.90% -
ROE 25.61% 25.63% 20.67% 13.76% 15.43% 18.34% 21.41% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.55 19.68 17.39 15.47 14.93 47.21 48.09 -41.46%
EPS 1.79 1.54 1.45 0.96 0.93 3.30 3.85 -40.01%
DPS 1.50 1.00 1.00 0.66 0.66 3.00 3.00 -37.03%
NAPS 0.07 0.06 0.07 0.07 0.06 0.18 0.18 -46.75%
Adjusted Per Share Value based on latest NOSH - 3,939,261
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 21.55 19.51 17.24 15.33 14.81 15.55 15.81 22.95%
EPS 1.79 1.52 1.43 0.95 0.92 1.09 1.27 25.73%
DPS 1.50 0.99 0.99 0.66 0.66 0.99 0.99 31.95%
NAPS 0.07 0.0595 0.0694 0.0694 0.0595 0.0593 0.0592 11.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.865 0.895 0.775 0.765 0.77 2.08 2.28 -
P/RPS 4.01 4.55 4.46 4.95 5.16 4.41 4.74 -10.55%
P/EPS 48.26 58.21 53.56 79.43 83.15 63.00 59.17 -12.71%
EY 2.07 1.72 1.87 1.26 1.20 1.59 1.69 14.49%
DY 1.73 1.12 1.29 0.87 0.86 1.44 1.32 19.78%
P/NAPS 12.36 14.92 11.07 10.93 12.83 11.56 12.67 -1.63%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 19/08/24 24/05/24 19/02/24 20/11/23 21/08/23 19/05/23 28/02/23 -
Price 0.865 0.915 0.89 0.74 0.755 0.675 2.23 -
P/RPS 4.01 4.65 5.12 4.78 5.06 1.43 4.64 -9.27%
P/EPS 48.26 59.51 61.51 76.83 81.53 20.44 57.87 -11.41%
EY 2.07 1.68 1.63 1.30 1.23 4.89 1.73 12.71%
DY 1.73 1.09 1.12 0.90 0.88 4.44 1.35 17.99%
P/NAPS 12.36 15.25 12.71 10.57 12.58 3.75 12.39 -0.16%

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