[HEXZA] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -31.0%
YoY- -12.09%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 52,800 66,522 77,366 78,137 94,690 106,521 99,733 -10.04%
PBT 7,356 7,814 5,911 16,319 18,745 12,923 -23,048 -
Tax -1,343 -1,061 -942 -3,467 -3,473 -1,806 -3,131 -13.14%
NP 6,013 6,753 4,969 12,852 15,272 11,117 -26,179 -
-
NP to SH 6,228 6,535 5,253 12,689 14,434 10,658 -27,017 -
-
Tax Rate 18.26% 13.58% 15.94% 21.25% 18.53% 13.98% - -
Total Cost 46,787 59,769 72,397 65,285 79,418 95,404 125,912 -15.19%
-
Net Worth 418,794 284,539 284,539 258,490 216,410 200,380 208,395 12.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 10,019 8,015 - - - 10,019 10,019 0.00%
Div Payout % 160.87% 122.65% - - - 94.00% 0.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 418,794 284,539 284,539 258,490 216,410 200,380 208,395 12.32%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.39% 10.15% 6.42% 16.45% 16.13% 10.44% -26.25% -
ROE 1.49% 2.30% 1.85% 4.91% 6.67% 5.32% -12.96% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.35 33.20 38.61 38.99 47.26 53.16 49.77 -10.04%
EPS 3.11 3.26 2.62 6.33 7.20 5.32 -13.48 -
DPS 5.00 4.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.09 1.42 1.42 1.29 1.08 1.00 1.04 12.32%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 26.35 33.20 38.61 38.99 47.26 53.16 49.77 -10.04%
EPS 3.11 3.26 2.62 6.33 7.20 5.32 -13.48 -
DPS 5.00 4.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.09 1.42 1.42 1.29 1.08 1.00 1.04 12.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.99 0.74 0.93 1.07 0.695 0.705 0.69 -
P/RPS 3.76 2.23 2.41 2.74 1.47 1.33 1.39 18.02%
P/EPS 31.85 22.69 35.48 16.90 9.65 13.25 -5.12 -
EY 3.14 4.41 2.82 5.92 10.36 7.54 -19.54 -
DY 5.05 5.41 0.00 0.00 0.00 7.09 7.25 -5.84%
P/NAPS 0.47 0.52 0.65 0.83 0.64 0.71 0.66 -5.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 17/05/23 27/05/22 31/05/21 26/06/20 26/07/19 30/05/18 -
Price 1.04 0.73 0.91 1.15 1.14 0.70 0.69 -
P/RPS 3.95 2.20 2.36 2.95 2.41 1.32 1.39 18.99%
P/EPS 33.46 22.38 34.71 18.16 15.83 13.16 -5.12 -
EY 2.99 4.47 2.88 5.51 6.32 7.60 -19.54 -
DY 4.81 5.48 0.00 0.00 0.00 7.14 7.25 -6.60%
P/NAPS 0.50 0.51 0.64 0.89 1.06 0.70 0.66 -4.51%

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