[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -7.43%
YoY- 87.8%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 112,777 87,079 61,162 34,301 141,432 106,609 73,919 32.56%
PBT 25,422 25,488 26,205 15,468 20,701 15,632 12,919 57.09%
Tax -2,261 -1,209 -1,031 -130 -3,422 -2,895 -1,811 15.96%
NP 23,161 24,279 25,174 15,338 17,279 12,737 11,108 63.28%
-
NP to SH 22,227 23,451 24,291 14,810 15,999 11,884 10,605 63.84%
-
Tax Rate 8.89% 4.74% 3.93% 0.84% 16.53% 18.52% 14.02% -
Total Cost 89,616 62,800 35,988 18,963 124,153 93,872 62,811 26.76%
-
Net Worth 238,452 240,456 234,444 236,448 220,418 218,414 216,410 6.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,019 - - - 9,017 - - -
Div Payout % 45.08% - - - 56.36% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,452 240,456 234,444 236,448 220,418 218,414 216,410 6.68%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.54% 27.88% 41.16% 44.72% 12.22% 11.95% 15.03% -
ROE 9.32% 9.75% 10.36% 6.26% 7.26% 5.44% 4.90% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.28 43.46 30.52 17.12 70.58 53.20 36.89 32.55%
EPS 11.10 11.70 12.10 7.40 8.00 5.90 5.30 63.76%
DPS 5.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.19 1.20 1.17 1.18 1.10 1.09 1.08 6.68%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.28 43.46 30.52 17.12 70.58 53.20 36.89 32.55%
EPS 11.10 11.70 12.10 7.40 8.00 5.90 5.30 63.76%
DPS 5.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.19 1.20 1.17 1.18 1.10 1.09 1.08 6.68%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.98 1.11 0.925 0.92 0.855 0.875 0.91 -
P/RPS 1.74 2.55 3.03 5.37 1.21 1.64 2.47 -20.84%
P/EPS 8.83 9.48 7.63 12.45 10.71 14.75 17.19 -35.88%
EY 11.32 10.54 13.11 8.03 9.34 6.78 5.82 55.88%
DY 5.10 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.82 0.92 0.79 0.78 0.78 0.80 0.84 -1.59%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 -
Price 0.97 1.15 1.04 0.925 0.90 0.895 0.89 -
P/RPS 1.72 2.65 3.41 5.40 1.28 1.68 2.41 -20.15%
P/EPS 8.74 9.83 8.58 12.52 11.27 15.09 16.82 -35.39%
EY 11.44 10.18 11.66 7.99 8.87 6.63 5.95 54.68%
DY 5.15 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.89 0.78 0.82 0.82 0.82 0.00%

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