[HEXZA] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 27.65%
YoY- -209.99%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 75,304 91,797 107,217 98,713 116,105 142,145 150,677 -10.90%
PBT 14,864 19,360 8,945 -30,644 33,984 20,842 20,902 -5.51%
Tax -3,208 -3,472 -1,978 -2,772 -1,612 -3,860 -4,809 -6.51%
NP 11,656 15,888 6,966 -33,416 32,372 16,982 16,093 -5.22%
-
NP to SH 11,604 15,290 6,434 -34,392 31,268 15,845 14,313 -3.43%
-
Tax Rate 21.58% 17.93% 22.11% - 4.74% 18.52% 23.01% -
Total Cost 63,648 75,909 100,250 132,129 83,733 125,162 134,584 -11.72%
-
Net Worth 258,490 216,410 200,380 208,395 240,456 218,414 216,410 3.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,490 216,410 200,380 208,395 240,456 218,414 216,410 3.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 15.48% 17.31% 6.50% -33.85% 27.88% 11.95% 10.68% -
ROE 4.49% 7.07% 3.21% -16.50% 13.00% 7.25% 6.61% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 37.58 45.81 53.51 49.26 57.94 70.94 75.20 -10.90%
EPS 5.73 7.60 3.20 -17.20 15.60 7.87 7.20 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.08 1.00 1.04 1.20 1.09 1.08 3.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 37.58 45.81 53.51 49.26 57.94 70.94 75.20 -10.90%
EPS 5.73 7.60 3.20 -17.20 15.60 7.87 7.20 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.08 1.00 1.04 1.20 1.09 1.08 3.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.07 0.695 0.705 0.69 1.11 0.875 0.82 -
P/RPS 2.85 1.52 1.32 1.40 1.92 1.23 1.09 17.35%
P/EPS 18.48 9.11 21.95 -4.02 7.11 11.07 11.48 8.25%
EY 5.41 10.98 4.55 -24.87 14.06 9.04 8.71 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.71 0.66 0.92 0.80 0.76 1.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 26/06/20 26/07/19 30/05/18 25/05/17 12/05/16 15/05/15 -
Price 1.15 1.14 0.70 0.69 1.15 0.895 0.875 -
P/RPS 3.06 2.49 1.31 1.40 1.98 1.26 1.16 17.52%
P/EPS 19.86 14.94 21.80 -4.02 7.37 11.32 12.25 8.37%
EY 5.04 6.69 4.59 -24.87 13.57 8.84 8.16 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 0.70 0.66 0.96 0.82 0.81 1.58%

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