[HEXZA] QoQ TTM 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- 0.83%
YoY- 12.66%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 86,017 90,507 94,690 94,300 101,971 106,254 106,521 -13.25%
PBT 21,071 19,691 18,745 11,786 11,495 10,933 12,923 38.40%
Tax -3,930 -3,666 -3,473 -2,778 -2,548 -2,352 -1,806 67.68%
NP 17,141 16,025 15,272 9,008 8,947 8,581 11,117 33.35%
-
NP to SH 16,675 15,452 14,434 8,142 8,075 7,794 10,658 34.66%
-
Tax Rate 18.65% 18.62% 18.53% 23.57% 22.17% 21.51% 13.98% -
Total Cost 68,876 74,482 79,418 85,292 93,024 97,673 95,404 -19.47%
-
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 - - - - 10,019 10,019 10,019 -
Div Payout % - - - - 124.07% 128.55% 94.00% -
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 19.93% 17.71% 16.13% 9.55% 8.77% 8.08% 10.44% -
ROE 6.30% 6.37% 6.67% 3.76% 3.84% 3.78% 5.32% -
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 42.93 45.17 47.26 47.06 50.89 53.03 53.16 -13.24%
EPS 8.32 7.71 7.20 4.06 4.03 3.89 5.32 34.62%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
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 42.93 45.17 47.26 47.06 50.89 53.03 53.16 -13.24%
EPS 8.32 7.71 7.20 4.06 4.03 3.89 5.32 34.62%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
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 2.54 2.57 1.47 1.49 1.43 1.31 1.33 53.74%
P/EPS 13.10 15.04 9.65 17.23 18.11 17.87 13.25 -0.75%
EY 7.63 6.65 10.36 5.80 5.52 5.60 7.54 0.79%
DY 0.00 0.00 0.00 0.00 6.85 7.19 7.09 -
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 3.24 3.10 2.41 1.76 1.57 1.31 1.32 81.66%
P/EPS 16.70 18.16 15.83 20.43 19.85 17.87 13.16 17.16%
EY 5.99 5.51 6.32 4.90 5.04 5.60 7.60 -14.63%
DY 0.00 0.00 0.00 0.00 6.25 7.19 7.14 -
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