[HEXZA] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 124.82%
YoY- 89.7%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 113,808 100,132 137,204 149,084 157,044 125,760 125,340 -1.59%
PBT 11,312 -96,116 61,872 36,360 24,692 4,772 1,596 38.57%
Tax -2,300 -3,628 -520 -3,784 -5,584 -664 1,248 -
NP 9,012 -99,744 61,352 32,576 19,108 4,108 2,844 21.18%
-
NP to SH 8,464 -101,132 59,240 31,544 16,628 4,080 2,688 21.05%
-
Tax Rate 20.33% - 0.84% 10.41% 22.61% 13.91% -78.20% -
Total Cost 104,796 199,876 75,852 116,508 137,936 121,652 122,496 -2.56%
-
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.92% -99.61% 44.72% 21.85% 12.17% 3.27% 2.27% -
ROE 3.74% -46.30% 25.05% 14.06% 7.54% 1.90% 1.25% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 56.80 49.97 68.47 74.40 78.37 62.76 62.55 -1.59%
EPS 4.40 -50.40 29.60 15.60 8.40 2.00 1.20 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.18 1.12 1.10 1.07 1.07 0.91%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 56.80 49.97 68.47 74.40 78.37 62.76 62.55 -1.59%
EPS 4.40 -50.40 29.60 15.60 8.40 2.00 1.20 24.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.09 1.18 1.12 1.10 1.07 1.07 0.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 0.925 0.92 0.84 0.81 0.61 0.60 -
P/RPS 1.27 1.85 1.34 1.13 1.03 0.97 0.96 4.77%
P/EPS 17.05 -1.83 3.11 5.34 9.76 29.96 44.73 -14.84%
EY 5.87 -54.56 32.13 18.74 10.24 3.34 2.24 17.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.78 0.75 0.74 0.57 0.56 2.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 -
Price 0.845 0.94 0.925 0.935 0.795 0.78 0.63 -
P/RPS 1.49 1.88 1.35 1.26 1.01 1.24 1.01 6.69%
P/EPS 20.00 -1.86 3.13 5.94 9.58 38.31 46.96 -13.25%
EY 5.00 -53.69 31.96 16.84 10.44 2.61 2.13 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.78 0.83 0.72 0.73 0.59 4.07%

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