[HEXZA] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -10.01%
YoY- -48.57%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 124,557 129,359 136,073 144,466 148,616 145,305 143,039 -8.81%
PBT 10,073 5,751 6,493 7,555 8,978 12,780 12,424 -13.06%
Tax -1,191 -1,247 -1,699 -1,594 -2,176 -2,020 -1,649 -19.51%
NP 8,882 4,504 4,794 5,961 6,802 10,760 10,775 -12.09%
-
NP to SH 8,475 3,936 4,188 5,365 5,962 9,799 9,773 -9.07%
-
Tax Rate 11.82% 21.68% 26.17% 21.10% 24.24% 15.81% 13.27% -
Total Cost 115,675 124,855 131,279 138,505 141,814 134,545 132,264 -8.55%
-
Net Worth 214,406 208,395 208,395 214,406 214,406 202,383 195,929 6.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,015 8,015 8,015 8,015 8,015 7,893 7,893 1.02%
Div Payout % 94.57% 203.64% 191.38% 149.40% 134.44% 80.55% 80.77% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 214,406 208,395 208,395 214,406 214,406 202,383 195,929 6.19%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 197,909 0.83%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.13% 3.48% 3.52% 4.13% 4.58% 7.41% 7.53% -
ROE 3.95% 1.89% 2.01% 2.50% 2.78% 4.84% 4.99% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.16 64.56 67.91 72.10 74.17 72.51 72.28 -9.57%
EPS 4.23 1.96 2.09 2.68 2.98 4.89 4.94 -9.83%
DPS 4.00 4.00 4.00 4.00 4.00 3.94 3.99 0.16%
NAPS 1.07 1.04 1.04 1.07 1.07 1.01 0.99 5.32%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 62.16 64.56 67.91 72.10 74.17 72.51 71.38 -8.81%
EPS 4.23 1.96 2.09 2.68 2.98 4.89 4.88 -9.09%
DPS 4.00 4.00 4.00 4.00 4.00 3.94 3.94 1.01%
NAPS 1.07 1.04 1.04 1.07 1.07 1.01 0.9778 6.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.56 0.565 0.56 0.60 0.60 0.61 0.56 -
P/RPS 0.90 0.88 0.82 0.83 0.81 0.84 0.77 10.97%
P/EPS 13.24 28.76 26.79 22.41 20.17 12.47 11.34 10.88%
EY 7.55 3.48 3.73 4.46 4.96 8.02 8.82 -9.85%
DY 7.14 7.08 7.14 6.67 6.67 6.46 7.12 0.18%
P/NAPS 0.52 0.54 0.54 0.56 0.56 0.60 0.57 -5.94%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 27/02/13 26/11/12 30/08/12 22/05/12 21/02/12 -
Price 0.565 0.58 0.565 0.63 0.62 0.58 0.62 -
P/RPS 0.91 0.90 0.83 0.87 0.84 0.80 0.86 3.84%
P/EPS 13.36 29.53 27.03 23.53 20.84 11.86 12.56 4.20%
EY 7.49 3.39 3.70 4.25 4.80 8.43 7.96 -3.97%
DY 7.08 6.90 7.08 6.35 6.45 6.79 6.43 6.63%
P/NAPS 0.53 0.56 0.54 0.59 0.58 0.57 0.63 -10.89%

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