[HEXZA] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -44.6%
YoY- -187.01%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 103,563 100,144 99,733 102,891 103,509 112,777 122,459 -10.56%
PBT 10,089 -16,768 -23,048 -22,372 -14,073 25,424 30,558 -52.19%
Tax -2,069 -2,401 -3,131 -2,802 -3,038 -2,261 -1,736 12.39%
NP 8,020 -19,169 -26,179 -25,174 -17,111 23,163 28,822 -57.34%
-
NP to SH 7,437 -19,962 -27,017 -25,831 -17,864 22,229 27,568 -58.21%
-
Tax Rate 20.51% - - - - 8.89% 5.68% -
Total Cost 95,543 119,313 125,912 128,065 120,620 89,614 93,637 1.35%
-
Net Worth 226,429 218,414 208,395 210,399 218,414 238,452 240,456 -3.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 10,019 10,019 10,019 10,019 9,017 -
Div Payout % - - 0.00% 0.00% 0.00% 45.07% 32.71% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 226,429 218,414 208,395 210,399 218,414 238,452 240,456 -3.92%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.74% -19.14% -26.25% -24.47% -16.53% 20.54% 23.54% -
ROE 3.28% -9.14% -12.96% -12.28% -8.18% 9.32% 11.46% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.68 49.98 49.77 51.35 51.66 56.28 61.11 -10.56%
EPS 3.71 -9.96 -13.48 -12.89 -8.92 11.09 13.76 -58.23%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 4.50 -
NAPS 1.13 1.09 1.04 1.05 1.09 1.19 1.20 -3.92%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 51.68 49.98 49.77 51.35 51.66 56.28 61.11 -10.56%
EPS 3.71 -9.96 -13.48 -12.89 -8.92 11.09 13.76 -58.23%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 4.50 -
NAPS 1.13 1.09 1.04 1.05 1.09 1.19 1.20 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.72 0.66 0.69 0.825 0.925 0.98 1.11 -
P/RPS 1.39 1.32 1.39 1.61 1.79 1.74 1.82 -16.43%
P/EPS 19.40 -6.63 -5.12 -6.40 -10.38 8.83 8.07 79.35%
EY 5.15 -15.09 -19.54 -15.63 -9.64 11.32 12.39 -44.27%
DY 0.00 0.00 7.25 6.06 5.41 5.10 4.05 -
P/NAPS 0.64 0.61 0.66 0.79 0.85 0.82 0.92 -21.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 30/05/18 12/02/18 24/11/17 25/08/17 25/05/17 -
Price 0.845 0.715 0.69 0.77 0.94 0.97 1.15 -
P/RPS 1.63 1.43 1.39 1.50 1.82 1.72 1.88 -9.06%
P/EPS 22.77 -7.18 -5.12 -5.97 -10.54 8.74 8.36 94.91%
EY 4.39 -13.93 -19.54 -16.74 -9.48 11.44 11.96 -48.70%
DY 0.00 0.00 7.25 6.49 5.32 5.15 3.91 -
P/NAPS 0.75 0.66 0.66 0.73 0.86 0.82 0.96 -15.16%

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