[HEXZA] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
17-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 30.08%
YoY- 24.41%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 54,879 54,609 60,011 66,522 67,729 74,665 77,169 -20.27%
PBT 7,937 7,421 7,077 7,814 5,918 6,477 7,100 7.69%
Tax -1,349 -1,088 -1,059 -1,061 -596 -962 -1,109 13.91%
NP 6,588 6,333 6,018 6,753 5,322 5,515 5,991 6.51%
-
NP to SH 6,833 6,631 6,116 6,535 5,024 5,190 5,930 9.88%
-
Tax Rate 17.00% 14.66% 14.96% 13.58% 10.07% 14.85% 15.62% -
Total Cost 48,291 48,276 53,993 59,769 62,407 69,150 71,178 -22.73%
-
Net Worth 372,706 344,653 346,657 284,539 238,452 248,471 252,478 29.55%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 10,019 10,019 10,019 8,015 8,015 8,015 8,015 15.99%
Div Payout % 146.63% 151.09% 163.82% 122.65% 159.54% 154.44% 135.16% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 372,706 344,653 346,657 284,539 238,452 248,471 252,478 29.55%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.00% 11.60% 10.03% 10.15% 7.86% 7.39% 7.76% -
ROE 1.83% 1.92% 1.76% 2.30% 2.11% 2.09% 2.35% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.39 27.25 29.95 33.20 33.80 37.26 38.51 -20.27%
EPS 3.41 3.31 3.05 3.26 2.51 2.59 2.96 9.86%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 15.99%
NAPS 1.86 1.72 1.73 1.42 1.19 1.24 1.26 29.55%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.39 27.25 29.95 33.20 33.80 37.26 38.51 -20.27%
EPS 3.41 3.31 3.05 3.26 2.51 2.59 2.96 9.86%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 15.99%
NAPS 1.86 1.72 1.73 1.42 1.19 1.24 1.26 29.55%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.925 0.945 0.785 0.74 0.785 0.82 0.825 -
P/RPS 3.38 3.47 2.62 2.23 2.32 2.20 2.14 35.51%
P/EPS 27.13 28.56 25.72 22.69 31.31 31.66 27.88 -1.79%
EY 3.69 3.50 3.89 4.41 3.19 3.16 3.59 1.84%
DY 5.41 5.29 6.37 5.41 5.10 4.88 4.85 7.53%
P/NAPS 0.50 0.55 0.45 0.52 0.66 0.66 0.65 -16.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 24/11/23 28/08/23 17/05/23 24/02/23 25/11/22 26/08/22 -
Price 1.07 1.00 0.84 0.73 0.795 0.85 0.84 -
P/RPS 3.91 3.67 2.80 2.20 2.35 2.28 2.18 47.46%
P/EPS 31.38 30.22 27.52 22.38 31.71 32.82 28.38 6.90%
EY 3.19 3.31 3.63 4.47 3.15 3.05 3.52 -6.33%
DY 4.67 5.00 5.95 5.48 5.03 4.71 4.76 -1.26%
P/NAPS 0.58 0.58 0.49 0.51 0.67 0.69 0.67 -9.14%

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