[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -15.03%
YoY- 116.39%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 147,838 149,084 150,179 150,677 154,316 157,044 145,341 1.13%
PBT 25,838 36,360 19,358 20,902 23,916 24,692 10,747 79.17%
Tax -3,622 -3,784 -3,844 -4,809 -4,902 -5,584 -2,164 40.83%
NP 22,216 32,576 15,514 16,093 19,014 19,108 8,583 88.19%
-
NP to SH 21,210 31,544 14,031 14,313 16,846 16,628 8,079 89.97%
-
Tax Rate 14.02% 10.41% 19.86% 23.01% 20.50% 22.61% 20.14% -
Total Cost 125,622 116,508 134,665 134,584 135,302 137,936 136,758 -5.49%
-
Net Worth 216,410 224,425 218,414 216,410 212,402 220,418 216,410 0.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,017 - - - 8,015 -
Div Payout % - - 64.27% - - - 99.21% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 216,410 224,425 218,414 216,410 212,402 220,418 216,410 0.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.03% 21.85% 10.33% 10.68% 12.32% 12.17% 5.91% -
ROE 9.80% 14.06% 6.42% 6.61% 7.93% 7.54% 3.73% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.78 74.40 74.95 75.20 77.01 78.37 72.53 1.14%
EPS 10.60 15.60 7.00 7.20 8.40 8.40 4.00 91.15%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.12 1.09 1.08 1.06 1.10 1.08 0.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.78 74.40 74.95 75.20 77.01 78.37 72.53 1.14%
EPS 10.60 15.60 7.00 7.20 8.40 8.40 4.00 91.15%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 1.08 1.12 1.09 1.08 1.06 1.10 1.08 0.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.91 0.84 0.805 0.82 0.675 0.81 0.745 -
P/RPS 1.23 1.13 1.07 1.09 0.88 1.03 1.03 12.52%
P/EPS 8.60 5.34 11.50 11.48 8.03 9.76 18.48 -39.86%
EY 11.63 18.74 8.70 8.71 12.45 10.24 5.41 66.33%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.37 -
P/NAPS 0.84 0.75 0.74 0.76 0.64 0.74 0.69 13.97%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 -
Price 0.89 0.935 0.755 0.875 0.77 0.795 0.815 -
P/RPS 1.21 1.26 1.01 1.16 1.00 1.01 1.12 5.27%
P/EPS 8.41 5.94 10.78 12.25 9.16 9.58 20.21 -44.17%
EY 11.89 16.84 9.27 8.16 10.92 10.44 4.95 79.07%
DY 0.00 0.00 5.96 0.00 0.00 0.00 4.91 -
P/NAPS 0.82 0.83 0.69 0.81 0.73 0.72 0.75 6.11%

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