[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -13.48%
YoY- -24.11%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 81,482 81,532 75,428 75,304 77,202 78,716 90,507 -6.74%
PBT 7,342 6,716 12,590 14,864 17,224 19,080 19,690 -48.10%
Tax -1,630 -1,504 -2,532 -3,208 -3,594 -4,140 -3,665 -41.64%
NP 5,712 5,212 10,058 11,656 13,630 14,940 16,025 -49.63%
-
NP to SH 6,030 5,668 10,163 11,604 13,412 14,480 15,453 -46.50%
-
Tax Rate 22.20% 22.39% 20.11% 21.58% 20.87% 21.70% 18.61% -
Total Cost 75,770 76,320 65,370 63,648 63,572 63,776 74,482 1.14%
-
Net Worth 292,554 280,532 278,528 258,490 256,486 264,501 242,459 13.30%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 60,114 - - - - - -
Div Payout % - 1,060.59% - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 292,554 280,532 278,528 258,490 256,486 264,501 242,459 13.30%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.01% 6.39% 13.33% 15.48% 17.65% 18.98% 17.71% -
ROE 2.06% 2.02% 3.65% 4.49% 5.23% 5.47% 6.37% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.66 40.69 37.64 37.58 38.53 39.28 45.17 -6.75%
EPS 3.00 2.80 5.10 5.73 6.80 7.20 7.70 -46.56%
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.39 1.29 1.28 1.32 1.21 13.29%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.66 40.69 37.64 37.58 38.53 39.28 45.17 -6.75%
EPS 3.00 2.80 5.10 5.73 6.80 7.20 7.70 -46.56%
DPS 0.00 30.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.39 1.29 1.28 1.32 1.21 13.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.02 1.07 1.01 1.07 1.18 1.09 1.16 -
P/RPS 2.51 2.63 2.68 2.85 3.06 2.77 2.57 -1.55%
P/EPS 33.90 37.83 19.91 18.48 17.63 15.08 15.04 71.65%
EY 2.95 2.64 5.02 5.41 5.67 6.63 6.65 -41.74%
DY 0.00 28.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.73 0.83 0.92 0.83 0.96 -18.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 27/08/21 31/05/21 19/02/21 27/11/20 25/08/20 -
Price 0.99 1.20 1.01 1.15 1.16 1.39 1.40 -
P/RPS 2.43 2.95 2.68 3.06 3.01 3.54 3.10 -14.94%
P/EPS 32.90 42.42 19.91 19.86 17.33 19.24 18.15 48.50%
EY 3.04 2.36 5.02 5.04 5.77 5.20 5.51 -32.65%
DY 0.00 25.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.73 0.89 0.91 1.05 1.16 -29.88%

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