[HEXZA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -51.86%
YoY- 51.79%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 145,341 137,685 135,450 125,760 124,557 122,617 122,962 11.82%
PBT 10,747 8,424 9,202 4,772 10,073 4,701 4,444 80.45%
Tax -2,164 -1,530 -1,686 -664 -1,191 -972 -632 127.68%
NP 8,583 6,893 7,516 4,108 8,882 3,729 3,812 72.04%
-
NP to SH 8,079 6,614 7,258 4,080 8,475 3,260 3,344 80.34%
-
Tax Rate 20.14% 18.16% 18.32% 13.91% 11.82% 20.68% 14.22% -
Total Cost 136,758 130,792 127,934 121,652 115,675 118,888 119,150 9.65%
-
Net Worth 216,410 210,399 210,399 214,406 214,406 208,395 208,395 2.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,015 - - - 8,015 - - -
Div Payout % 99.21% - - - 94.57% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 216,410 210,399 210,399 214,406 214,406 208,395 208,395 2.55%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.91% 5.01% 5.55% 3.27% 7.13% 3.04% 3.10% -
ROE 3.73% 3.14% 3.45% 1.90% 3.95% 1.56% 1.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.53 68.71 67.60 62.76 62.16 61.19 61.36 11.82%
EPS 4.00 3.33 3.60 2.00 4.20 1.60 1.60 84.51%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.08 1.05 1.05 1.07 1.07 1.04 1.04 2.55%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.53 68.71 67.60 62.76 62.16 61.19 61.36 11.82%
EPS 4.00 3.33 3.60 2.00 4.20 1.60 1.60 84.51%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.08 1.05 1.05 1.07 1.07 1.04 1.04 2.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.745 0.69 0.655 0.61 0.56 0.565 0.56 -
P/RPS 1.03 1.00 0.97 0.97 0.90 0.92 0.91 8.63%
P/EPS 18.48 20.90 18.08 29.96 13.24 34.73 33.56 -32.89%
EY 5.41 4.78 5.53 3.34 7.55 2.88 2.98 48.98%
DY 5.37 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.69 0.66 0.62 0.57 0.52 0.54 0.54 17.80%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 27/02/13 -
Price 0.815 0.74 0.70 0.78 0.565 0.58 0.565 -
P/RPS 1.12 1.08 1.04 1.24 0.91 0.95 0.92 14.05%
P/EPS 20.21 22.42 19.33 38.31 13.36 35.65 33.86 -29.17%
EY 4.95 4.46 5.17 2.61 7.49 2.81 2.95 41.34%
DY 4.91 0.00 0.00 0.00 7.08 0.00 0.00 -
P/NAPS 0.75 0.70 0.67 0.73 0.53 0.56 0.54 24.55%

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