[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -35.64%
YoY- 97.33%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 102,552 100,132 112,777 116,105 122,324 137,204 141,432 -19.24%
PBT -43,182 -96,116 25,422 33,984 52,410 61,872 20,701 -
Tax -3,144 -3,628 -2,261 -1,612 -2,062 -520 -3,422 -5.47%
NP -46,326 -99,744 23,161 32,372 50,348 61,352 17,279 -
-
NP to SH -47,538 -101,132 22,227 31,268 48,582 59,240 15,999 -
-
Tax Rate - - 8.89% 4.74% 3.93% 0.84% 16.53% -
Total Cost 148,878 199,876 89,616 83,733 71,976 75,852 124,153 12.83%
-
Net Worth 210,399 218,414 238,452 240,456 234,444 236,448 220,418 -3.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 10,019 - - - 9,017 -
Div Payout % - - 45.08% - - - 56.36% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 210,399 218,414 238,452 240,456 234,444 236,448 220,418 -3.04%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -45.17% -99.61% 20.54% 27.88% 41.16% 44.72% 12.22% -
ROE -22.59% -46.30% 9.32% 13.00% 20.72% 25.05% 7.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 51.18 49.97 56.28 57.94 61.05 68.47 70.58 -19.23%
EPS -23.80 -50.40 11.10 15.60 24.20 29.60 8.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.50 -
NAPS 1.05 1.09 1.19 1.20 1.17 1.18 1.10 -3.04%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 51.18 49.97 56.28 57.94 61.05 68.47 70.58 -19.23%
EPS -23.80 -50.40 11.10 15.60 24.20 29.60 8.00 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.50 -
NAPS 1.05 1.09 1.19 1.20 1.17 1.18 1.10 -3.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.825 0.925 0.98 1.11 0.925 0.92 0.855 -
P/RPS 1.61 1.85 1.74 1.92 1.52 1.34 1.21 20.91%
P/EPS -3.48 -1.83 8.83 7.11 3.82 3.11 10.71 -
EY -28.76 -54.56 11.32 14.06 26.21 32.13 9.34 -
DY 0.00 0.00 5.10 0.00 0.00 0.00 5.26 -
P/NAPS 0.79 0.85 0.82 0.92 0.79 0.78 0.78 0.85%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 12/02/18 24/11/17 25/08/17 25/05/17 16/02/17 18/11/16 24/08/16 -
Price 0.77 0.94 0.97 1.15 1.04 0.925 0.90 -
P/RPS 1.50 1.88 1.72 1.98 1.70 1.35 1.28 11.12%
P/EPS -3.25 -1.86 8.74 7.37 4.29 3.13 11.27 -
EY -30.81 -53.69 11.44 13.57 23.31 31.96 8.87 -
DY 0.00 0.00 5.15 0.00 0.00 0.00 5.00 -
P/NAPS 0.73 0.86 0.82 0.96 0.89 0.78 0.82 -7.43%

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