[HEXZA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 30.7%
YoY- 73.67%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 106,609 73,919 37,271 150,179 113,008 77,158 39,261 94.51%
PBT 15,632 12,919 9,090 19,358 15,677 11,958 6,173 85.68%
Tax -2,895 -1,811 -946 -3,844 -3,607 -2,451 -1,396 62.54%
NP 12,737 11,108 8,144 15,514 12,070 9,507 4,777 92.16%
-
NP to SH 11,884 10,605 7,886 14,031 10,735 8,423 4,157 101.30%
-
Tax Rate 18.52% 14.02% 10.41% 19.86% 23.01% 20.50% 22.61% -
Total Cost 93,872 62,811 29,127 134,665 100,938 67,651 34,484 94.84%
-
Net Worth 218,414 216,410 224,425 218,414 216,410 212,402 220,418 -0.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 9,017 - - - -
Div Payout % - - - 64.27% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 218,414 216,410 224,425 218,414 216,410 212,402 220,418 -0.60%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 11.95% 15.03% 21.85% 10.33% 10.68% 12.32% 12.17% -
ROE 5.44% 4.90% 3.51% 6.42% 4.96% 3.97% 1.89% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.20 36.89 18.60 74.95 56.40 38.51 19.59 94.53%
EPS 5.90 5.30 3.90 7.00 5.40 4.20 2.10 98.98%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.12 1.09 1.08 1.06 1.10 -0.60%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.20 36.89 18.60 74.95 56.40 38.51 19.59 94.53%
EPS 5.90 5.30 3.90 7.00 5.40 4.20 2.10 98.98%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.12 1.09 1.08 1.06 1.10 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.875 0.91 0.84 0.805 0.82 0.675 0.81 -
P/RPS 1.64 2.47 4.52 1.07 1.45 1.75 4.13 -45.94%
P/EPS 14.75 17.19 21.34 11.50 15.31 16.06 39.04 -47.70%
EY 6.78 5.82 4.69 8.70 6.53 6.23 2.56 91.30%
DY 0.00 0.00 0.00 5.59 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.75 0.74 0.76 0.64 0.74 5.32%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 -
Price 0.895 0.89 0.935 0.755 0.875 0.77 0.795 -
P/RPS 1.68 2.41 5.03 1.01 1.55 2.00 4.06 -44.44%
P/EPS 15.09 16.82 23.76 10.78 16.33 18.32 38.32 -46.24%
EY 6.63 5.95 4.21 9.27 6.12 5.46 2.61 86.06%
DY 0.00 0.00 0.00 5.96 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.83 0.69 0.81 0.73 0.72 9.04%

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