[HEXZA] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 5.36%
YoY- 179.24%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 154,774 153,162 145,341 135,858 130,801 124,662 124,557 15.53%
PBT 18,104 15,727 10,747 12,865 12,452 10,867 10,073 47.66%
Tax -3,772 -3,394 -2,164 -1,610 -1,718 -1,669 -1,191 115.20%
NP 14,332 12,333 8,583 11,255 10,734 9,198 8,882 37.45%
-
NP to SH 12,873 11,216 8,079 10,991 10,432 8,823 8,475 32.03%
-
Tax Rate 20.84% 21.58% 20.14% 12.51% 13.80% 15.36% 11.82% -
Total Cost 140,442 140,829 136,758 124,603 120,067 115,464 115,675 13.76%
-
Net Worth 212,402 220,418 216,410 210,399 210,399 214,406 214,406 -0.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,015 8,015 8,015 8,015 8,015 8,015 8,015 0.00%
Div Payout % 62.26% 71.46% 99.21% 72.93% 76.83% 90.84% 94.57% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 212,402 220,418 216,410 210,399 210,399 214,406 214,406 -0.62%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.26% 8.05% 5.91% 8.28% 8.21% 7.38% 7.13% -
ROE 6.06% 5.09% 3.73% 5.22% 4.96% 4.12% 3.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.24 76.44 72.53 67.80 65.28 62.21 62.16 15.53%
EPS 6.42 5.60 4.03 5.49 5.21 4.40 4.23 31.96%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.06 1.10 1.08 1.05 1.05 1.07 1.07 -0.62%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.24 76.44 72.53 67.80 65.28 62.21 62.16 15.53%
EPS 6.42 5.60 4.03 5.49 5.21 4.40 4.23 31.96%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.06 1.10 1.08 1.05 1.05 1.07 1.07 -0.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.675 0.81 0.745 0.69 0.655 0.61 0.56 -
P/RPS 0.87 1.06 1.03 1.02 1.00 0.98 0.90 -2.22%
P/EPS 10.51 14.47 18.48 12.58 12.58 13.85 13.24 -14.23%
EY 9.52 6.91 5.41 7.95 7.95 7.22 7.55 16.66%
DY 5.93 4.94 5.37 5.80 6.11 6.56 7.14 -11.61%
P/NAPS 0.64 0.74 0.69 0.66 0.62 0.57 0.52 14.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 -
Price 0.77 0.795 0.815 0.74 0.70 0.78 0.565 -
P/RPS 1.00 1.04 1.12 1.09 1.07 1.25 0.91 6.47%
P/EPS 11.99 14.20 20.21 13.49 13.45 17.71 13.36 -6.94%
EY 8.34 7.04 4.95 7.41 7.44 5.65 7.49 7.40%
DY 5.19 5.03 4.91 5.41 5.71 5.13 7.08 -18.65%
P/NAPS 0.73 0.72 0.75 0.70 0.67 0.73 0.53 23.72%

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