[HEXZA] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 77.28%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 85,455 86,017 90,507 94,690 94,300 101,971 106,254 -13.46%
PBT 22,892 21,071 19,691 18,745 11,786 11,495 10,933 63.30%
Tax -4,128 -3,930 -3,666 -3,473 -2,778 -2,548 -2,352 45.25%
NP 18,764 17,141 16,025 15,272 9,008 8,947 8,581 68.07%
-
NP to SH 18,390 16,675 15,452 14,434 8,142 8,075 7,794 76.77%
-
Tax Rate 18.03% 18.65% 18.62% 18.53% 23.57% 22.17% 21.51% -
Total Cost 66,691 68,876 74,482 79,418 85,292 93,024 97,673 -22.36%
-
Net Worth 256,486 264,501 242,459 216,410 216,410 210,399 206,391 15.51%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - 10,019 10,019 -
Div Payout % - - - - - 124.07% 128.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 256,486 264,501 242,459 216,410 216,410 210,399 206,391 15.51%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 21.96% 19.93% 17.71% 16.13% 9.55% 8.77% 8.08% -
ROE 7.17% 6.30% 6.37% 6.67% 3.76% 3.84% 3.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.65 42.93 45.17 47.26 47.06 50.89 53.03 -13.45%
EPS 9.18 8.32 7.71 7.20 4.06 4.03 3.89 76.79%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.28 1.32 1.21 1.08 1.08 1.05 1.03 15.51%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 42.65 42.93 45.17 47.26 47.06 50.89 53.03 -13.45%
EPS 9.18 8.32 7.71 7.20 4.06 4.03 3.89 76.79%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.28 1.32 1.21 1.08 1.08 1.05 1.03 15.51%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.18 1.09 1.16 0.695 0.70 0.73 0.695 -
P/RPS 2.77 2.54 2.57 1.47 1.49 1.43 1.31 64.36%
P/EPS 12.86 13.10 15.04 9.65 17.23 18.11 17.87 -19.61%
EY 7.78 7.63 6.65 10.36 5.80 5.52 5.60 24.38%
DY 0.00 0.00 0.00 0.00 0.00 6.85 7.19 -
P/NAPS 0.92 0.83 0.96 0.64 0.65 0.70 0.67 23.42%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/02/21 27/11/20 25/08/20 26/06/20 21/02/20 15/11/19 22/08/19 -
Price 1.16 1.39 1.40 1.14 0.83 0.80 0.695 -
P/RPS 2.72 3.24 3.10 2.41 1.76 1.57 1.31 62.39%
P/EPS 12.64 16.70 18.16 15.83 20.43 19.85 17.87 -20.52%
EY 7.91 5.99 5.51 6.32 4.90 5.04 5.60 25.75%
DY 0.00 0.00 0.00 0.00 0.00 6.25 7.19 -
P/NAPS 0.91 1.05 1.16 1.06 0.77 0.76 0.67 22.52%

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