[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -88.58%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 60,011 47,769 31,301 17,879 77,169 58,416 40,741 29.55%
PBT 7,077 5,183 2,489 1,056 7,100 4,469 3,671 55.08%
Tax -1,059 -768 -302 -229 -1,109 -816 -815 19.13%
NP 6,018 4,415 2,187 827 5,991 3,653 2,856 64.58%
-
NP to SH 6,116 4,398 2,109 677 5,930 3,793 3,015 60.45%
-
Tax Rate 14.96% 14.82% 12.13% 21.69% 15.62% 18.26% 22.20% -
Total Cost 53,993 43,354 29,114 17,052 71,178 54,763 37,885 26.72%
-
Net Worth 346,657 284,539 238,452 248,471 252,478 284,539 292,554 12.01%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 10,019 - - - 8,015 - - -
Div Payout % 163.82% - - - 135.16% - - -
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 346,657 284,539 238,452 248,471 252,478 284,539 292,554 12.01%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 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 10.03% 9.24% 6.99% 4.63% 7.76% 6.25% 7.01% -
ROE 1.76% 1.55% 0.88% 0.27% 2.35% 1.33% 1.03% -
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 29.95 23.84 15.62 8.92 38.51 29.15 20.33 29.56%
EPS 3.10 2.20 1.10 0.30 3.00 1.90 1.50 62.46%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.73 1.42 1.19 1.24 1.26 1.42 1.46 12.01%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.95 23.84 15.62 8.92 38.51 29.15 20.33 29.56%
EPS 3.10 2.20 1.10 0.30 3.00 1.90 1.50 62.46%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.73 1.42 1.19 1.24 1.26 1.42 1.46 12.01%
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 0.785 0.74 0.785 0.82 0.825 0.93 1.02 -
P/RPS 2.62 3.10 5.03 9.19 2.14 3.19 5.02 -35.25%
P/EPS 25.72 33.72 74.58 242.71 27.88 49.13 67.79 -47.68%
EY 3.89 2.97 1.34 0.41 3.59 2.04 1.48 90.79%
DY 6.37 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.45 0.52 0.66 0.66 0.65 0.65 0.70 -25.57%
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 28/08/23 17/05/23 24/02/23 25/11/22 26/08/22 27/05/22 25/02/22 -
Price 0.84 0.73 0.795 0.85 0.84 0.91 0.99 -
P/RPS 2.80 3.06 5.09 9.53 2.18 3.12 4.87 -30.92%
P/EPS 27.52 33.26 75.53 251.58 28.38 48.07 65.80 -44.16%
EY 3.63 3.01 1.32 0.40 3.52 2.08 1.52 78.95%
DY 5.95 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.49 0.51 0.67 0.69 0.67 0.64 0.68 -19.67%

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