[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -48.55%
YoY- 307.55%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 150,179 113,008 77,158 39,261 145,341 103,264 67,725 70.29%
PBT 19,358 15,677 11,958 6,173 10,747 6,318 4,601 161.30%
Tax -3,844 -3,607 -2,451 -1,396 -2,164 -1,148 -843 175.74%
NP 15,514 12,070 9,507 4,777 8,583 5,170 3,758 158.01%
-
NP to SH 14,031 10,735 8,423 4,157 8,079 4,961 3,629 146.95%
-
Tax Rate 19.86% 23.01% 20.50% 22.61% 20.14% 18.17% 18.32% -
Total Cost 134,665 100,938 67,651 34,484 136,758 98,094 63,967 64.48%
-
Net Worth 218,414 216,410 212,402 220,418 216,410 210,399 210,399 2.53%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,017 - - - 8,015 - - -
Div Payout % 64.27% - - - 99.21% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 218,414 216,410 212,402 220,418 216,410 210,399 210,399 2.53%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.33% 10.68% 12.32% 12.17% 5.91% 5.01% 5.55% -
ROE 6.42% 4.96% 3.97% 1.89% 3.73% 2.36% 1.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.95 56.40 38.51 19.59 72.53 51.53 33.80 70.29%
EPS 7.00 5.40 4.20 2.10 4.00 2.50 1.80 147.91%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.09 1.08 1.06 1.10 1.08 1.05 1.05 2.53%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 74.95 56.40 38.51 19.59 72.53 51.53 33.80 70.29%
EPS 7.00 5.40 4.20 2.10 4.00 2.50 1.80 147.91%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.09 1.08 1.06 1.10 1.08 1.05 1.05 2.53%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.805 0.82 0.675 0.81 0.745 0.69 0.655 -
P/RPS 1.07 1.45 1.75 4.13 1.03 1.34 1.94 -32.81%
P/EPS 11.50 15.31 16.06 39.04 18.48 27.87 36.17 -53.51%
EY 8.70 6.53 6.23 2.56 5.41 3.59 2.76 115.43%
DY 5.59 0.00 0.00 0.00 5.37 0.00 0.00 -
P/NAPS 0.74 0.76 0.64 0.74 0.69 0.66 0.62 12.55%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.755 0.875 0.77 0.795 0.815 0.74 0.70 -
P/RPS 1.01 1.55 2.00 4.06 1.12 1.44 2.07 -38.10%
P/EPS 10.78 16.33 18.32 38.32 20.21 29.89 38.65 -57.41%
EY 9.27 6.12 5.46 2.61 4.95 3.35 2.59 134.53%
DY 5.96 0.00 0.00 0.00 4.91 0.00 0.00 -
P/NAPS 0.69 0.81 0.73 0.72 0.75 0.70 0.67 1.98%

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