[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -21.4%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 78,716 90,507 91,797 87,306 96,676 106,255 107,217 -18.57%
PBT 19,080 19,690 19,360 10,822 13,560 10,934 8,945 65.47%
Tax -4,140 -3,665 -3,472 -2,670 -3,084 -2,352 -1,978 63.40%
NP 14,940 16,025 15,888 8,152 10,476 8,582 6,966 66.07%
-
NP to SH 14,480 15,453 15,290 7,536 9,588 7,794 6,434 71.48%
-
Tax Rate 21.70% 18.61% 17.93% 24.67% 22.74% 21.51% 22.11% -
Total Cost 63,776 74,482 75,909 79,154 86,200 97,673 100,250 -25.97%
-
Net Worth 264,501 242,459 216,410 216,410 210,399 206,391 200,380 20.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 264,501 242,459 216,410 216,410 210,399 206,391 200,380 20.27%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.98% 17.71% 17.31% 9.34% 10.84% 8.08% 6.50% -
ROE 5.47% 6.37% 7.07% 3.48% 4.56% 3.78% 3.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.28 45.17 45.81 43.57 48.25 53.03 53.51 -18.57%
EPS 7.20 7.70 7.60 3.80 4.80 3.90 3.20 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.21 1.08 1.08 1.05 1.03 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.28 45.17 45.81 43.57 48.25 53.03 53.51 -18.57%
EPS 7.20 7.70 7.60 3.80 4.80 3.90 3.20 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.21 1.08 1.08 1.05 1.03 1.00 20.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.09 1.16 0.695 0.70 0.73 0.695 0.705 -
P/RPS 2.77 2.57 1.52 1.61 1.51 1.31 1.32 63.68%
P/EPS 15.08 15.04 9.11 18.61 15.26 17.87 21.95 -22.08%
EY 6.63 6.65 10.98 5.37 6.55 5.60 4.55 28.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.64 0.65 0.70 0.67 0.71 10.94%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 25/08/20 26/06/20 21/02/20 15/11/19 22/08/19 26/07/19 -
Price 1.39 1.40 1.14 0.83 0.80 0.695 0.70 -
P/RPS 3.54 3.10 2.49 1.90 1.66 1.31 1.31 93.65%
P/EPS 19.24 18.15 14.94 22.07 16.72 17.87 21.80 -7.96%
EY 5.20 5.51 6.69 4.53 5.98 5.60 4.59 8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.16 1.06 0.77 0.76 0.67 0.70 30.94%

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