[HEXZA] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 18.24%
YoY- 149.09%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 153,162 145,341 135,858 130,801 124,662 124,557 129,359 11.90%
PBT 15,727 10,747 12,865 12,452 10,867 10,073 5,751 95.43%
Tax -3,394 -2,164 -1,610 -1,718 -1,669 -1,191 -1,247 94.81%
NP 12,333 8,583 11,255 10,734 9,198 8,882 4,504 95.60%
-
NP to SH 11,216 8,079 10,991 10,432 8,823 8,475 3,936 100.86%
-
Tax Rate 21.58% 20.14% 12.51% 13.80% 15.36% 11.82% 21.68% -
Total Cost 140,829 136,758 124,603 120,067 115,464 115,675 124,855 8.34%
-
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,015 8,015 8,015 8,015 8,015 8,015 8,015 0.00%
Div Payout % 71.46% 99.21% 72.93% 76.83% 90.84% 94.57% 203.64% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.05% 5.91% 8.28% 8.21% 7.38% 7.13% 3.48% -
ROE 5.09% 3.73% 5.22% 4.96% 4.12% 3.95% 1.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.44 72.53 67.80 65.28 62.21 62.16 64.56 11.90%
EPS 5.60 4.03 5.49 5.21 4.40 4.23 1.96 101.22%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.44 72.53 67.80 65.28 62.21 62.16 64.56 11.90%
EPS 5.60 4.03 5.49 5.21 4.40 4.23 1.96 101.22%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.81 0.745 0.69 0.655 0.61 0.56 0.565 -
P/RPS 1.06 1.03 1.02 1.00 0.98 0.90 0.88 13.19%
P/EPS 14.47 18.48 12.58 12.58 13.85 13.24 28.76 -36.71%
EY 6.91 5.41 7.95 7.95 7.22 7.55 3.48 57.91%
DY 4.94 5.37 5.80 6.11 6.56 7.14 7.08 -21.31%
P/NAPS 0.74 0.69 0.66 0.62 0.57 0.52 0.54 23.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 -
Price 0.795 0.815 0.74 0.70 0.78 0.565 0.58 -
P/RPS 1.04 1.12 1.09 1.07 1.25 0.91 0.90 10.10%
P/EPS 14.20 20.21 13.49 13.45 17.71 13.36 29.53 -38.59%
EY 7.04 4.95 7.41 7.44 5.65 7.49 3.39 62.70%
DY 5.03 4.91 5.41 5.71 5.13 7.08 6.90 -18.98%
P/NAPS 0.72 0.75 0.70 0.67 0.73 0.53 0.56 18.22%

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