[HEXZA] YoY Cumulative 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- 171.55%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 77,158 67,725 61,481 74,024 77,771 77,607 98,596 -4.00%
PBT 11,958 4,601 2,222 4,707 8,551 13,204 2,052 34.12%
Tax -2,451 -843 -316 -793 -1,976 -2,605 -1,149 13.45%
NP 9,507 3,758 1,906 3,914 6,575 10,599 903 48.01%
-
NP to SH 8,423 3,629 1,672 3,446 5,777 9,955 1,316 36.24%
-
Tax Rate 20.50% 18.32% 14.22% 16.85% 23.11% 19.73% 55.99% -
Total Cost 67,651 63,967 59,575 70,110 71,196 67,008 97,693 -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 3.97% 1.72% 0.80% 1.72% 2.82% 5.32% 1.00% -
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 38.51 33.80 30.68 36.52 39.04 38.98 67.43 -8.90%
EPS 4.20 1.80 0.80 1.70 2.90 5.00 0.90 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 38.51 33.80 30.68 36.94 38.81 38.73 49.20 -3.99%
EPS 4.20 1.80 0.80 1.72 2.88 4.97 0.66 36.10%
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 1.75 1.94 1.83 1.53 1.59 1.44 0.65 17.93%
P/EPS 16.06 36.17 67.11 32.94 21.38 11.20 48.89 -16.92%
EY 6.23 2.76 1.49 3.04 4.68 8.93 2.05 20.34%
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 2.00 2.07 1.84 1.70 1.56 1.46 0.61 21.87%
P/EPS 18.32 38.65 67.71 36.47 21.03 11.40 45.56 -14.08%
EY 5.46 2.59 1.48 2.74 4.75 8.77 2.20 16.34%
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