[HEXZA] QoQ Cumulative 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- -86.06%
YoY- -60.86%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 77,169 58,416 40,741 20,383 75,428 56,478 38,601 58.89%
PBT 7,100 4,469 3,671 1,679 12,590 11,148 8,612 -12.10%
Tax -1,109 -816 -815 -376 -2,532 -2,406 -1,797 -27.57%
NP 5,991 3,653 2,856 1,303 10,058 8,742 6,815 -8.25%
-
NP to SH 5,930 3,793 3,015 1,417 10,163 8,703 6,706 -7.89%
-
Tax Rate 15.62% 18.26% 22.20% 22.39% 20.11% 21.58% 20.87% -
Total Cost 71,178 54,763 37,885 19,080 65,370 47,736 31,786 71.41%
-
Net Worth 252,478 284,539 292,554 280,532 278,528 258,490 256,486 -1.04%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,015 - - 15,028 - - - -
Div Payout % 135.16% - - 1,060.59% - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 252,478 284,539 292,554 280,532 278,528 258,490 256,486 -1.04%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.76% 6.25% 7.01% 6.39% 13.33% 15.48% 17.65% -
ROE 2.35% 1.33% 1.03% 0.51% 3.65% 3.37% 2.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.51 29.15 20.33 10.17 37.64 28.19 19.26 58.91%
EPS 3.00 1.90 1.50 0.70 5.10 4.30 3.40 -8.02%
DPS 4.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.26 1.42 1.46 1.40 1.39 1.29 1.28 -1.04%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.51 29.15 20.33 10.17 37.64 28.19 19.26 58.91%
EPS 3.00 1.90 1.50 0.70 5.10 4.30 3.40 -8.02%
DPS 4.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.26 1.42 1.46 1.40 1.39 1.29 1.28 -1.04%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.825 0.93 1.02 1.07 1.01 1.07 1.18 -
P/RPS 2.14 3.19 5.02 10.52 2.68 3.80 6.13 -50.51%
P/EPS 27.88 49.13 67.79 151.31 19.91 24.64 35.26 -14.52%
EY 3.59 2.04 1.48 0.66 5.02 4.06 2.84 16.95%
DY 4.85 0.00 0.00 7.01 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.70 0.76 0.73 0.83 0.92 -20.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 26/11/21 27/08/21 31/05/21 19/02/21 -
Price 0.84 0.91 0.99 1.20 1.01 1.15 1.16 -
P/RPS 2.18 3.12 4.87 11.80 2.68 4.08 6.02 -49.28%
P/EPS 28.38 48.07 65.80 169.69 19.91 26.48 34.66 -12.50%
EY 3.52 2.08 1.52 0.59 5.02 3.78 2.89 14.09%
DY 4.76 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.68 0.86 0.73 0.89 0.91 -18.50%

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