[HEXTAR] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -60.49%
YoY- 45.52%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 232,269 143,332 153,630 114,816 104,566 17,578 15,481 56.98%
PBT 19,700 13,741 21,555 14,869 12,559 -67 -1,596 -
Tax -3,628 -4,319 -5,080 -4,213 -3,108 -206 -219 59.59%
NP 16,072 9,422 16,475 10,656 9,451 -273 -1,815 -
-
NP to SH 12,144 8,628 15,646 10,752 9,451 -273 -1,815 -
-
Tax Rate 18.42% 31.43% 23.57% 28.33% 24.75% - - -
Total Cost 216,197 133,910 137,155 104,160 95,115 17,851 17,296 52.28%
-
Net Worth 232,564 231,824 221,640 205,169 186,087 61,464 72,061 21.54%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 8,090 - - -
Div Payout % - - - - 85.61% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 232,564 231,824 221,640 205,169 186,087 61,464 72,061 21.54%
NOSH 3,939,261 1,313,087 1,313,087 820,679 820,679 106,000 106,000 82.57%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.92% 6.57% 10.72% 9.28% 9.04% -1.55% -11.72% -
ROE 5.22% 3.72% 7.06% 5.24% 5.08% -0.44% -2.52% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.99 11.13 11.78 13.99 12.92 16.59 14.61 -13.79%
EPS 0.31 0.67 1.20 1.31 1.17 -0.26 -1.71 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.06 0.18 0.17 0.25 0.23 0.58 0.68 -33.25%
Adjusted Per Share Value based on latest NOSH - 1,313,087
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.94 3.67 3.93 2.94 2.67 0.45 0.40 56.71%
EPS 0.31 0.22 0.40 0.27 0.24 -0.01 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0595 0.0593 0.0567 0.0525 0.0476 0.0157 0.0184 21.58%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.895 2.08 1.59 1.26 0.505 0.85 0.95 -
P/RPS 14.94 18.69 13.49 9.01 3.91 5.12 6.50 14.86%
P/EPS 285.66 310.48 132.49 96.17 43.23 -329.95 -55.47 -
EY 0.35 0.32 0.75 1.04 2.31 -0.30 -1.80 -
DY 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 14.92 11.56 9.35 5.04 2.20 1.47 1.40 48.29%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 19/05/23 23/05/22 31/05/21 19/05/20 27/05/19 21/05/18 -
Price 0.905 0.675 1.70 1.45 0.715 0.76 0.94 -
P/RPS 15.10 6.07 14.43 10.36 5.53 4.58 6.43 15.27%
P/EPS 288.85 100.76 141.66 110.68 61.21 -295.02 -54.88 -
EY 0.35 0.99 0.71 0.90 1.63 -0.34 -1.82 -
DY 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
P/NAPS 15.08 3.75 10.00 5.80 3.11 1.31 1.38 48.91%

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