[HEXZA] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 10.28%
YoY- 125.87%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 76,132 75,428 78,137 85,455 86,017 90,507 94,690 -13.52%
PBT 9,499 12,590 16,319 22,892 21,071 19,691 18,745 -36.41%
Tax -1,873 -2,532 -3,467 -4,128 -3,930 -3,666 -3,473 -33.71%
NP 7,626 10,058 12,852 18,764 17,141 16,025 15,272 -37.03%
-
NP to SH 7,960 10,163 12,689 18,390 16,675 15,452 14,434 -32.72%
-
Tax Rate 19.72% 20.11% 21.25% 18.03% 18.65% 18.62% 18.53% -
Total Cost 68,506 65,370 65,285 66,691 68,876 74,482 79,418 -9.37%
-
Net Worth 280,532 278,528 258,490 256,486 264,501 242,459 216,410 18.86%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 280,532 278,528 258,490 256,486 264,501 242,459 216,410 18.86%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.02% 13.33% 16.45% 21.96% 19.93% 17.71% 16.13% -
ROE 2.84% 3.65% 4.91% 7.17% 6.30% 6.37% 6.67% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.99 37.64 38.99 42.65 42.93 45.17 47.26 -13.53%
EPS 3.97 5.07 6.33 9.18 8.32 7.71 7.20 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.29 1.28 1.32 1.21 1.08 18.86%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.99 37.64 38.99 42.65 42.93 45.17 47.26 -13.53%
EPS 3.97 5.07 6.33 9.18 8.32 7.71 7.20 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.29 1.28 1.32 1.21 1.08 18.86%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.07 1.01 1.07 1.18 1.09 1.16 0.695 -
P/RPS 2.82 2.68 2.74 2.77 2.54 2.57 1.47 54.32%
P/EPS 26.94 19.91 16.90 12.86 13.10 15.04 9.65 98.14%
EY 3.71 5.02 5.92 7.78 7.63 6.65 10.36 -49.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.83 0.92 0.83 0.96 0.64 12.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 27/08/21 31/05/21 19/02/21 27/11/20 25/08/20 26/06/20 -
Price 1.20 1.01 1.15 1.16 1.39 1.40 1.14 -
P/RPS 3.16 2.68 2.95 2.72 3.24 3.10 2.41 19.77%
P/EPS 30.21 19.91 18.16 12.64 16.70 18.16 15.83 53.79%
EY 3.31 5.02 5.51 7.91 5.99 5.51 6.32 -35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.73 0.89 0.91 1.05 1.16 1.06 -13.00%

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