[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -76.57%
YoY- 51.02%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 75,428 56,478 38,601 19,679 90,507 68,848 43,653 44.04%
PBT 12,590 11,148 8,612 4,770 19,690 14,520 5,411 75.67%
Tax -2,532 -2,406 -1,797 -1,035 -3,665 -2,604 -1,335 53.28%
NP 10,058 8,742 6,815 3,735 16,025 11,916 4,076 82.70%
-
NP to SH 10,163 8,703 6,706 3,620 15,453 11,468 3,768 93.88%
-
Tax Rate 20.11% 21.58% 20.87% 21.70% 18.61% 17.93% 24.67% -
Total Cost 65,370 47,736 31,786 15,944 74,482 56,932 39,577 39.77%
-
Net Worth 278,528 258,490 256,486 264,501 242,459 216,410 216,410 18.33%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 278,528 258,490 256,486 264,501 242,459 216,410 216,410 18.33%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 13.33% 15.48% 17.65% 18.98% 17.71% 17.31% 9.34% -
ROE 3.65% 3.37% 2.61% 1.37% 6.37% 5.30% 1.74% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.64 28.19 19.26 9.82 45.17 34.36 21.79 44.01%
EPS 5.10 4.30 3.40 1.80 7.70 5.70 1.90 93.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.29 1.28 1.32 1.21 1.08 1.08 18.33%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.64 28.19 19.26 9.82 45.17 34.36 21.79 44.01%
EPS 5.10 4.30 3.40 1.80 7.70 5.70 1.90 93.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.29 1.28 1.32 1.21 1.08 1.08 18.33%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.01 1.07 1.18 1.09 1.16 0.695 0.70 -
P/RPS 2.68 3.80 6.13 11.10 2.57 2.02 3.21 -11.34%
P/EPS 19.91 24.64 35.26 60.34 15.04 12.14 37.23 -34.14%
EY 5.02 4.06 2.84 1.66 6.65 8.23 2.69 51.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 0.92 0.83 0.96 0.64 0.65 8.05%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 19/02/21 27/11/20 25/08/20 26/06/20 21/02/20 -
Price 1.01 1.15 1.16 1.39 1.40 1.14 0.83 -
P/RPS 2.68 4.08 6.02 14.15 3.10 3.32 3.81 -20.92%
P/EPS 19.91 26.48 34.66 76.94 18.15 19.92 44.14 -41.21%
EY 5.02 3.78 2.89 1.30 5.51 5.02 2.27 69.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.91 1.05 1.16 1.06 0.77 -3.49%

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