[HEXZA] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 77.89%
YoY- 117.05%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,324 147,838 154,316 135,450 122,962 148,048 155,542 -3.92%
PBT 52,410 25,838 23,916 9,202 4,444 9,414 17,102 20.50%
Tax -2,062 -3,622 -4,902 -1,686 -632 -1,586 -3,952 -10.26%
NP 50,348 22,216 19,014 7,516 3,812 7,828 13,150 25.05%
-
NP to SH 48,582 21,210 16,846 7,258 3,344 6,892 11,554 27.01%
-
Tax Rate 3.93% 14.02% 20.50% 18.32% 14.22% 16.85% 23.11% -
Total Cost 71,976 125,622 135,302 127,934 119,150 140,220 142,392 -10.73%
-
Net Worth 234,444 216,410 212,402 210,399 208,395 200,678 205,183 2.24%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 234,444 216,410 212,402 210,399 208,395 200,678 205,183 2.24%
NOSH 200,380 200,380 200,380 200,380 200,380 202,705 199,206 0.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 41.16% 15.03% 12.32% 5.55% 3.10% 5.29% 8.45% -
ROE 20.72% 9.80% 7.93% 3.45% 1.60% 3.43% 5.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.05 73.78 77.01 67.60 61.36 73.04 78.08 -4.01%
EPS 24.20 10.60 8.40 3.60 1.60 3.40 5.80 26.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.05 1.04 0.99 1.03 2.14%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 61.05 73.78 77.01 67.60 61.36 73.88 77.62 -3.91%
EPS 24.20 10.60 8.40 3.60 1.60 3.44 5.77 26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.08 1.06 1.05 1.04 1.0015 1.024 2.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.925 0.91 0.675 0.655 0.56 0.56 0.62 -
P/RPS 1.52 1.23 0.88 0.97 0.91 0.77 0.79 11.51%
P/EPS 3.82 8.60 8.03 18.08 33.56 16.47 10.69 -15.74%
EY 26.21 11.63 12.45 5.53 2.98 6.07 9.35 18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.84 0.64 0.62 0.54 0.57 0.60 4.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 21/02/12 24/02/11 -
Price 1.04 0.89 0.77 0.70 0.565 0.62 0.61 -
P/RPS 1.70 1.21 1.00 1.04 0.92 0.85 0.78 13.85%
P/EPS 4.29 8.41 9.16 19.33 33.86 18.24 10.52 -13.87%
EY 23.31 11.89 10.92 5.17 2.95 5.48 9.51 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 0.73 0.67 0.54 0.63 0.59 7.08%

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