[HEXZA] YoY Annualized Quarter 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- -54.91%
YoY- -47.04%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 149,084 157,044 125,760 125,340 141,940 154,748 158,364 -1.00%
PBT 36,360 24,692 4,772 1,596 7,288 17,836 25,664 5.97%
Tax -3,784 -5,584 -664 1,248 -1,080 -3,980 -4,884 -4.16%
NP 32,576 19,108 4,108 2,844 6,208 13,856 20,780 7.77%
-
NP to SH 31,544 16,628 4,080 2,688 5,076 11,768 19,440 8.39%
-
Tax Rate 10.41% 22.61% 13.91% -78.20% 14.82% 22.31% 19.03% -
Total Cost 116,508 137,936 121,652 122,496 135,732 140,892 137,584 -2.73%
-
Net Worth 224,425 220,418 214,406 214,406 211,499 203,978 192,374 2.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 224,425 220,418 214,406 214,406 211,499 203,978 192,374 2.60%
NOSH 200,380 200,380 200,380 200,380 211,499 196,133 202,499 -0.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.85% 12.17% 3.27% 2.27% 4.37% 8.95% 13.12% -
ROE 14.06% 7.54% 1.90% 1.25% 2.40% 5.77% 10.11% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.40 78.37 62.76 62.55 67.11 78.90 78.20 -0.82%
EPS 15.60 8.40 2.00 1.20 2.40 6.00 9.60 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.07 1.07 1.00 1.04 0.95 2.78%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.40 78.37 62.76 62.55 70.84 77.23 79.03 -1.00%
EPS 15.60 8.40 2.00 1.20 2.53 5.87 9.70 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.07 1.07 1.0555 1.018 0.9601 2.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 0.81 0.61 0.60 0.57 0.62 0.57 -
P/RPS 1.13 1.03 0.97 0.96 0.85 0.79 0.73 7.55%
P/EPS 5.34 9.76 29.96 44.73 23.75 10.33 5.94 -1.75%
EY 18.74 10.24 3.34 2.24 4.21 9.68 16.84 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.74 0.57 0.56 0.57 0.60 0.60 3.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 20/11/09 -
Price 0.935 0.795 0.78 0.63 0.65 0.69 0.63 -
P/RPS 1.26 1.01 1.24 1.01 0.97 0.87 0.81 7.63%
P/EPS 5.94 9.58 38.31 46.96 27.08 11.50 6.56 -1.64%
EY 16.84 10.44 2.61 2.13 3.69 8.70 15.24 1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.72 0.73 0.59 0.65 0.66 0.66 3.89%

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