[HEXZA] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 35.78%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 154,316 135,450 122,962 148,048 155,542 155,214 197,192 -4.00%
PBT 23,916 9,202 4,444 9,414 17,102 26,408 4,104 34.12%
Tax -4,902 -1,686 -632 -1,586 -3,952 -5,210 -2,298 13.45%
NP 19,014 7,516 3,812 7,828 13,150 21,198 1,806 48.01%
-
NP to SH 16,846 7,258 3,344 6,892 11,554 19,910 2,632 36.24%
-
Tax Rate 20.50% 18.32% 14.22% 16.85% 23.11% 19.73% 55.99% -
Total Cost 135,302 127,934 119,150 140,220 142,392 134,016 195,386 -5.93%
-
Net Worth 212,402 210,399 208,395 200,678 205,183 187,153 131,599 8.30%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 212,402 210,399 208,395 200,678 205,183 187,153 131,599 8.30%
NOSH 200,380 200,380 200,380 202,705 199,206 199,100 146,222 5.38%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.32% 5.55% 3.10% 5.29% 8.45% 13.66% 0.92% -
ROE 7.93% 3.45% 1.60% 3.43% 5.63% 10.64% 2.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.01 67.60 61.36 73.04 78.08 77.96 134.86 -8.91%
EPS 8.40 3.60 1.60 3.40 5.80 10.00 1.80 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.04 0.99 1.03 0.94 0.90 2.76%
Adjusted Per Share Value based on latest NOSH - 197,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.01 67.60 61.36 73.88 77.62 77.46 98.41 -4.00%
EPS 8.40 3.60 1.60 3.44 5.77 9.94 1.31 36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.05 1.04 1.0015 1.024 0.934 0.6568 8.30%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.675 0.655 0.56 0.56 0.62 0.56 0.44 -
P/RPS 0.88 0.97 0.91 0.77 0.79 0.72 0.33 17.75%
P/EPS 8.03 18.08 33.56 16.47 10.69 5.60 24.44 -16.92%
EY 12.45 5.53 2.98 6.07 9.35 17.86 4.09 20.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.54 0.57 0.60 0.60 0.49 4.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 26/02/14 27/02/13 21/02/12 24/02/11 25/02/10 27/02/09 -
Price 0.77 0.70 0.565 0.62 0.61 0.57 0.41 -
P/RPS 1.00 1.04 0.92 0.85 0.78 0.73 0.30 22.20%
P/EPS 9.16 19.33 33.86 18.24 10.52 5.70 22.78 -14.08%
EY 10.92 5.17 2.95 5.48 9.51 17.54 4.39 16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.54 0.63 0.59 0.61 0.46 7.99%

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