[HEXZA] QoQ Quarter Result on 31-Dec-2023 [#2]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 37.08%
YoY- 14.11%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 13,692 12,477 12,242 16,468 13,422 17,879 18,753 -18.87%
PBT 1,949 1,400 1,894 2,694 1,433 1,056 2,631 -18.08%
Tax -334 -258 -291 -466 -73 -229 -293 9.09%
NP 1,615 1,142 1,603 2,228 1,360 827 2,338 -21.80%
-
NP to SH 1,634 1,192 1,718 2,289 1,432 677 2,137 -16.34%
-
Tax Rate 17.14% 18.43% 15.36% 17.30% 5.09% 21.69% 11.14% -
Total Cost 12,077 11,335 10,639 14,240 12,062 17,052 16,415 -18.45%
-
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 - - - 8,015 -
Div Payout % - - 583.18% - - - 375.07% -
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 11.80% 9.15% 13.09% 13.53% 10.13% 4.63% 12.47% -
ROE 0.44% 0.35% 0.50% 0.80% 0.60% 0.27% 0.85% -
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 6.83 6.23 6.11 8.22 6.70 8.92 9.36 -18.90%
EPS 0.80 0.60 0.90 1.10 0.70 0.30 1.10 -19.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
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 6.83 6.23 6.11 8.22 6.70 8.92 9.36 -18.90%
EPS 0.80 0.60 0.90 1.10 0.70 0.30 1.10 -19.08%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
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 13.54 15.18 12.85 9.00 11.72 9.19 8.82 32.97%
P/EPS 113.43 158.86 91.56 64.78 109.85 242.71 77.36 28.97%
EY 0.88 0.63 1.09 1.54 0.91 0.41 1.29 -22.45%
DY 0.00 0.00 6.37 0.00 0.00 0.00 4.85 -
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 15.66 16.06 13.75 8.88 11.87 9.53 8.98 44.73%
P/EPS 131.22 168.10 97.97 63.90 111.24 251.58 78.76 40.40%
EY 0.76 0.59 1.02 1.56 0.90 0.40 1.27 -28.92%
DY 0.00 0.00 5.95 0.00 0.00 0.00 4.76 -
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