[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -25.29%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 122,324 137,204 141,432 142,145 147,838 149,084 150,179 -12.72%
PBT 52,410 61,872 20,701 20,842 25,838 36,360 19,358 93.66%
Tax -2,062 -520 -3,422 -3,860 -3,622 -3,784 -3,844 -33.85%
NP 50,348 61,352 17,279 16,982 22,216 32,576 15,514 118.41%
-
NP to SH 48,582 59,240 15,999 15,845 21,210 31,544 14,031 128.01%
-
Tax Rate 3.93% 0.84% 16.53% 18.52% 14.02% 10.41% 19.86% -
Total Cost 71,976 75,852 124,153 125,162 125,622 116,508 134,665 -34.01%
-
Net Worth 234,444 236,448 220,418 218,414 216,410 224,425 218,414 4.81%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 9,017 - - - 9,017 -
Div Payout % - - 56.36% - - - 64.27% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 234,444 236,448 220,418 218,414 216,410 224,425 218,414 4.81%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 41.16% 44.72% 12.22% 11.95% 15.03% 21.85% 10.33% -
ROE 20.72% 25.05% 7.26% 7.25% 9.80% 14.06% 6.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 61.05 68.47 70.58 70.94 73.78 74.40 74.95 -12.72%
EPS 24.20 29.60 8.00 7.87 10.60 15.60 7.00 127.77%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.17 1.18 1.10 1.09 1.08 1.12 1.09 4.81%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 61.05 68.47 70.58 70.94 73.78 74.40 74.95 -12.72%
EPS 24.20 29.60 8.00 7.87 10.60 15.60 7.00 127.77%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.17 1.18 1.10 1.09 1.08 1.12 1.09 4.81%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.925 0.92 0.855 0.875 0.91 0.84 0.805 -
P/RPS 1.52 1.34 1.21 1.23 1.23 1.13 1.07 26.23%
P/EPS 3.82 3.11 10.71 11.07 8.60 5.34 11.50 -51.87%
EY 26.21 32.13 9.34 9.04 11.63 18.74 8.70 107.89%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.59 -
P/NAPS 0.79 0.78 0.78 0.80 0.84 0.75 0.74 4.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 -
Price 1.04 0.925 0.90 0.895 0.89 0.935 0.755 -
P/RPS 1.70 1.35 1.28 1.26 1.21 1.26 1.01 41.27%
P/EPS 4.29 3.13 11.27 11.32 8.41 5.94 10.78 -45.74%
EY 23.31 31.96 8.87 8.84 11.89 16.84 9.27 84.40%
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.96 -
P/NAPS 0.89 0.78 0.82 0.82 0.82 0.83 0.69 18.40%

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