[HEXZA] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -44.23%
YoY- -60.86%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 63,308 49,908 71,516 81,532 78,716 96,676 113,808 -9.30%
PBT 7,180 5,600 4,224 6,716 19,080 13,560 11,312 -7.28%
Tax -1,612 -1,032 -916 -1,504 -4,140 -3,084 -2,300 -5.74%
NP 5,568 4,568 3,308 5,212 14,940 10,476 9,012 -7.70%
-
NP to SH 5,588 4,768 2,708 5,668 14,480 9,588 8,464 -6.68%
-
Tax Rate 22.45% 18.43% 21.69% 22.39% 21.70% 22.74% 20.33% -
Total Cost 57,740 45,340 68,208 76,320 63,776 86,200 104,796 -9.44%
-
Net Worth 414,786 344,653 248,471 280,532 264,501 210,399 226,429 10.60%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 60,114 - - - -
Div Payout % - - - 1,060.59% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 414,786 344,653 248,471 280,532 264,501 210,399 226,429 10.60%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.80% 9.15% 4.63% 6.39% 18.98% 10.84% 7.92% -
ROE 1.35% 1.38% 1.09% 2.02% 5.47% 4.56% 3.74% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 31.59 24.91 35.69 40.69 39.28 48.25 56.80 -9.30%
EPS 2.80 2.40 1.20 2.80 7.20 4.80 4.40 -7.24%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 2.07 1.72 1.24 1.40 1.32 1.05 1.13 10.60%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 31.59 24.91 35.69 40.69 39.28 48.25 56.80 -9.30%
EPS 2.80 2.40 1.20 2.80 7.20 4.80 4.40 -7.24%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 2.07 1.72 1.24 1.40 1.32 1.05 1.13 10.60%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.09 0.945 0.82 1.07 1.09 0.73 0.72 -
P/RPS 3.45 3.79 2.30 2.63 2.77 1.51 1.27 18.10%
P/EPS 39.09 39.71 60.68 37.83 15.08 15.26 17.05 14.81%
EY 2.56 2.52 1.65 2.64 6.63 6.55 5.87 -12.90%
DY 0.00 0.00 0.00 28.04 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.66 0.76 0.83 0.70 0.64 -3.09%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 15/11/24 24/11/23 25/11/22 26/11/21 27/11/20 15/11/19 23/11/18 -
Price 1.12 1.00 0.85 1.20 1.39 0.80 0.845 -
P/RPS 3.54 4.01 2.38 2.95 3.54 1.66 1.49 15.49%
P/EPS 40.16 42.03 62.90 42.42 19.24 16.72 20.00 12.30%
EY 2.49 2.38 1.59 2.36 5.20 5.98 5.00 -10.96%
DY 0.00 0.00 0.00 25.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.69 0.86 1.05 0.76 0.75 -5.32%

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