[HEXZA] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 0.83%
YoY- 12.66%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 67,729 77,568 85,455 94,300 104,475 102,891 129,232 -10.20%
PBT 5,918 7,649 22,892 11,786 9,381 -22,372 33,987 -25.26%
Tax -596 -1,550 -4,128 -2,778 -1,738 -2,802 -2,642 -21.96%
NP 5,322 6,099 18,764 9,008 7,643 -25,174 31,345 -25.57%
-
NP to SH 5,024 6,472 18,390 8,142 7,227 -25,831 29,686 -25.61%
-
Tax Rate 10.07% 20.26% 18.03% 23.57% 18.53% - 7.77% -
Total Cost 62,407 71,469 66,691 85,292 96,832 128,065 97,887 -7.22%
-
Net Worth 238,452 292,554 256,486 216,410 184,349 210,399 234,444 0.28%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 8,015 - - - 10,019 10,019 9,017 -1.94%
Div Payout % 159.54% - - - 138.63% 0.00% 30.37% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 238,452 292,554 256,486 216,410 184,349 210,399 234,444 0.28%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.86% 7.86% 21.96% 9.55% 7.32% -24.47% 24.25% -
ROE 2.11% 2.21% 7.17% 3.76% 3.92% -12.28% 12.66% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.80 38.71 42.65 47.06 52.14 51.35 64.49 -10.20%
EPS 2.51 3.23 9.18 4.06 3.61 -12.89 14.81 -25.59%
DPS 4.00 0.00 0.00 0.00 5.00 5.00 4.50 -1.94%
NAPS 1.19 1.46 1.28 1.08 0.92 1.05 1.17 0.28%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.80 38.71 42.65 47.06 52.14 51.35 64.49 -10.20%
EPS 2.51 3.23 9.18 4.06 3.61 -12.89 14.81 -25.59%
DPS 4.00 0.00 0.00 0.00 5.00 5.00 4.50 -1.94%
NAPS 1.19 1.46 1.28 1.08 0.92 1.05 1.17 0.28%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.785 1.02 1.18 0.70 0.675 0.825 0.925 -
P/RPS 2.32 2.63 2.77 1.49 1.29 1.61 1.43 8.39%
P/EPS 31.31 31.58 12.86 17.23 18.72 -6.40 6.24 30.82%
EY 3.19 3.17 7.78 5.80 5.34 -15.63 16.02 -23.57%
DY 5.10 0.00 0.00 0.00 7.41 6.06 4.86 0.80%
P/NAPS 0.66 0.70 0.92 0.65 0.73 0.79 0.79 -2.95%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 19/02/21 21/02/20 27/02/19 12/02/18 16/02/17 -
Price 0.795 0.99 1.16 0.83 0.705 0.77 1.04 -
P/RPS 2.35 2.56 2.72 1.76 1.35 1.50 1.61 6.50%
P/EPS 31.71 30.65 12.64 20.43 19.55 -5.97 7.02 28.55%
EY 3.15 3.26 7.91 4.90 5.12 -16.74 14.25 -22.23%
DY 5.03 0.00 0.00 0.00 7.09 6.49 4.33 2.52%
P/NAPS 0.67 0.68 0.91 0.77 0.77 0.73 0.89 -4.62%

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