[HEXZA] YoY Quarter 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- 12.77%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 13,692 13,422 20,358 18,922 19,484 27,155 26,243 -10.27%
PBT 1,949 1,433 1,992 3,842 2,021 1,730 2,438 -3.66%
Tax -334 -73 -439 -762 -564 -334 -665 -10.83%
NP 1,615 1,360 1,553 3,080 1,457 1,396 1,773 -1.54%
-
NP to SH 1,634 1,432 1,598 3,086 1,371 1,304 1,514 1.27%
-
Tax Rate 17.14% 5.09% 22.04% 19.83% 27.91% 19.31% 27.28% -
Total Cost 12,077 12,062 18,805 15,842 18,027 25,759 24,470 -11.09%
-
Net Worth 372,706 238,452 292,554 256,486 216,410 184,349 210,399 9.99%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 10,019 - -
Div Payout % - - - - - 768.33% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 372,706 238,452 292,554 256,486 216,410 184,349 210,399 9.99%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.80% 10.13% 7.63% 16.28% 7.48% 5.14% 6.76% -
ROE 0.44% 0.60% 0.55% 1.20% 0.63% 0.71% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.83 6.70 10.16 9.44 9.72 13.55 13.10 -10.28%
EPS 0.80 0.70 0.80 1.60 0.70 0.70 0.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.86 1.19 1.46 1.28 1.08 0.92 1.05 9.99%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.83 6.70 10.16 9.44 9.72 13.55 13.10 -10.28%
EPS 0.80 0.70 0.80 1.60 0.70 0.70 0.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.86 1.19 1.46 1.28 1.08 0.92 1.05 9.99%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.925 0.785 1.02 1.18 0.70 0.675 0.825 -
P/RPS 13.54 11.72 10.04 12.50 7.20 4.98 6.30 13.59%
P/EPS 113.43 109.85 127.90 76.62 102.31 103.72 109.19 0.63%
EY 0.88 0.91 0.78 1.31 0.98 0.96 0.92 -0.73%
DY 0.00 0.00 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.50 0.66 0.70 0.92 0.65 0.73 0.79 -7.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 19/02/21 21/02/20 27/02/19 12/02/18 -
Price 1.07 0.795 0.99 1.16 0.83 0.705 0.77 -
P/RPS 15.66 11.87 9.74 12.28 8.54 5.20 5.88 17.72%
P/EPS 131.22 111.24 124.14 75.32 121.31 108.33 101.91 4.30%
EY 0.76 0.90 0.81 1.33 0.82 0.92 0.98 -4.14%
DY 0.00 0.00 0.00 0.00 0.00 7.09 0.00 -
P/NAPS 0.58 0.67 0.68 0.91 0.77 0.77 0.73 -3.75%

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