[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -43.8%
YoY- 89.7%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 141,432 106,609 73,919 37,271 150,179 113,008 77,158 49.83%
PBT 20,701 15,632 12,919 9,090 19,358 15,677 11,958 44.22%
Tax -3,422 -2,895 -1,811 -946 -3,844 -3,607 -2,451 24.94%
NP 17,279 12,737 11,108 8,144 15,514 12,070 9,507 48.98%
-
NP to SH 15,999 11,884 10,605 7,886 14,031 10,735 8,423 53.43%
-
Tax Rate 16.53% 18.52% 14.02% 10.41% 19.86% 23.01% 20.50% -
Total Cost 124,153 93,872 62,811 29,127 134,665 100,938 67,651 49.95%
-
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,017 - - - 9,017 - - -
Div Payout % 56.36% - - - 64.27% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.22% 11.95% 15.03% 21.85% 10.33% 10.68% 12.32% -
ROE 7.26% 5.44% 4.90% 3.51% 6.42% 4.96% 3.97% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.58 53.20 36.89 18.60 74.95 56.40 38.51 49.81%
EPS 8.00 5.90 5.30 3.90 7.00 5.40 4.20 53.72%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.12 1.09 1.08 1.06 2.50%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.58 53.20 36.89 18.60 74.95 56.40 38.51 49.81%
EPS 8.00 5.90 5.30 3.90 7.00 5.40 4.20 53.72%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.12 1.09 1.08 1.06 2.50%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.855 0.875 0.91 0.84 0.805 0.82 0.675 -
P/RPS 1.21 1.64 2.47 4.52 1.07 1.45 1.75 -21.82%
P/EPS 10.71 14.75 17.19 21.34 11.50 15.31 16.06 -23.68%
EY 9.34 6.78 5.82 4.69 8.70 6.53 6.23 31.02%
DY 5.26 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 0.78 0.80 0.84 0.75 0.74 0.76 0.64 14.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 -
Price 0.90 0.895 0.89 0.935 0.755 0.875 0.77 -
P/RPS 1.28 1.68 2.41 5.03 1.01 1.55 2.00 -25.75%
P/EPS 11.27 15.09 16.82 23.76 10.78 16.33 18.32 -27.68%
EY 8.87 6.63 5.95 4.21 9.27 6.12 5.46 38.23%
DY 5.00 0.00 0.00 0.00 5.96 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.83 0.69 0.81 0.73 8.06%

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