[HEXZA] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -18.69%
YoY- -64.81%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,665 77,169 77,366 77,568 76,132 75,428 78,137 -2.98%
PBT 6,477 7,100 5,911 7,649 9,499 12,590 16,319 -45.96%
Tax -962 -1,109 -942 -1,550 -1,873 -2,532 -3,467 -57.42%
NP 5,515 5,991 4,969 6,099 7,626 10,058 12,852 -43.07%
-
NP to SH 5,190 5,930 5,253 6,472 7,960 10,163 12,689 -44.86%
-
Tax Rate 14.85% 15.62% 15.94% 20.26% 19.72% 20.11% 21.25% -
Total Cost 69,150 71,178 72,397 71,469 68,506 65,370 65,285 3.90%
-
Net Worth 248,471 252,478 284,539 292,554 280,532 278,528 258,490 -2.59%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,015 8,015 - - - - - -
Div Payout % 154.44% 135.16% - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 248,471 252,478 284,539 292,554 280,532 278,528 258,490 -2.59%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.39% 7.76% 6.42% 7.86% 10.02% 13.33% 16.45% -
ROE 2.09% 2.35% 1.85% 2.21% 2.84% 3.65% 4.91% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.26 38.51 38.61 38.71 37.99 37.64 38.99 -2.97%
EPS 2.59 2.96 2.62 3.23 3.97 5.07 6.33 -44.85%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.42 1.46 1.40 1.39 1.29 -2.59%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.26 38.51 38.61 38.71 37.99 37.64 38.99 -2.97%
EPS 2.59 2.96 2.62 3.23 3.97 5.07 6.33 -44.85%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.42 1.46 1.40 1.39 1.29 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.82 0.825 0.93 1.02 1.07 1.01 1.07 -
P/RPS 2.20 2.14 2.41 2.63 2.82 2.68 2.74 -13.60%
P/EPS 31.66 27.88 35.48 31.58 26.94 19.91 16.90 51.90%
EY 3.16 3.59 2.82 3.17 3.71 5.02 5.92 -34.17%
DY 4.88 4.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.65 0.70 0.76 0.73 0.83 -14.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 26/11/21 27/08/21 31/05/21 -
Price 0.85 0.84 0.91 0.99 1.20 1.01 1.15 -
P/RPS 2.28 2.18 2.36 2.56 3.16 2.68 2.95 -15.76%
P/EPS 32.82 28.38 34.71 30.65 30.21 19.91 18.16 48.31%
EY 3.05 3.52 2.88 3.26 3.31 5.02 5.51 -32.55%
DY 4.71 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.64 0.68 0.86 0.73 0.89 -15.59%

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