[HEXZA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
12-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 12.06%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 61,162 34,301 141,432 106,609 73,919 37,271 150,179 -44.90%
PBT 26,205 15,468 20,701 15,632 12,919 9,090 19,358 22.25%
Tax -1,031 -130 -3,422 -2,895 -1,811 -946 -3,844 -58.24%
NP 25,174 15,338 17,279 12,737 11,108 8,144 15,514 37.88%
-
NP to SH 24,291 14,810 15,999 11,884 10,605 7,886 14,031 43.94%
-
Tax Rate 3.93% 0.84% 16.53% 18.52% 14.02% 10.41% 19.86% -
Total Cost 35,988 18,963 124,153 93,872 62,811 29,127 134,665 -58.34%
-
Net Worth 234,444 236,448 220,418 218,414 216,410 224,425 218,414 4.81%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 9,017 - - - 9,017 -
Div Payout % - - 56.36% - - - 64.27% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 234,444 236,448 220,418 218,414 216,410 224,425 218,414 4.81%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 41.16% 44.72% 12.22% 11.95% 15.03% 21.85% 10.33% -
ROE 10.36% 6.26% 7.26% 5.44% 4.90% 3.51% 6.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.52 17.12 70.58 53.20 36.89 18.60 74.95 -44.91%
EPS 12.10 7.40 8.00 5.90 5.30 3.90 7.00 43.79%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.17 1.18 1.10 1.09 1.08 1.12 1.09 4.81%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 30.52 17.12 70.58 53.20 36.89 18.60 74.95 -44.91%
EPS 12.10 7.40 8.00 5.90 5.30 3.90 7.00 43.79%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 1.17 1.18 1.10 1.09 1.08 1.12 1.09 4.81%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.925 0.92 0.855 0.875 0.91 0.84 0.805 -
P/RPS 3.03 5.37 1.21 1.64 2.47 4.52 1.07 99.52%
P/EPS 7.63 12.45 10.71 14.75 17.19 21.34 11.50 -23.83%
EY 13.11 8.03 9.34 6.78 5.82 4.69 8.70 31.27%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.59 -
P/NAPS 0.79 0.78 0.78 0.80 0.84 0.75 0.74 4.43%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 -
Price 1.04 0.925 0.90 0.895 0.89 0.935 0.755 -
P/RPS 3.41 5.40 1.28 1.68 2.41 5.03 1.01 124.22%
P/EPS 8.58 12.52 11.27 15.09 16.82 23.76 10.78 -14.05%
EY 11.66 7.99 8.87 6.63 5.95 4.21 9.27 16.44%
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.96 -
P/NAPS 0.89 0.78 0.82 0.82 0.82 0.83 0.69 18.40%

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