[HEXZA] YoY Cumulative 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- 255.78%
YoY- 117.05%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 61,162 73,919 77,158 67,725 61,481 74,024 77,771 -3.92%
PBT 26,205 12,919 11,958 4,601 2,222 4,707 8,551 20.50%
Tax -1,031 -1,811 -2,451 -843 -316 -793 -1,976 -10.26%
NP 25,174 11,108 9,507 3,758 1,906 3,914 6,575 25.05%
-
NP to SH 24,291 10,605 8,423 3,629 1,672 3,446 5,777 27.01%
-
Tax Rate 3.93% 14.02% 20.50% 18.32% 14.22% 16.85% 23.11% -
Total Cost 35,988 62,811 67,651 63,967 59,575 70,110 71,196 -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 10.36% 4.90% 3.97% 1.72% 0.80% 1.72% 2.82% -
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 30.52 36.89 38.51 33.80 30.68 36.52 39.04 -4.01%
EPS 12.10 5.30 4.20 1.80 0.80 1.70 2.90 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 30.52 36.89 38.51 33.80 30.68 36.94 38.81 -3.92%
EPS 12.10 5.30 4.20 1.80 0.80 1.72 2.88 27.00%
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 3.03 2.47 1.75 1.94 1.83 1.53 1.59 11.33%
P/EPS 7.63 17.19 16.06 36.17 67.11 32.94 21.38 -15.76%
EY 13.11 5.82 6.23 2.76 1.49 3.04 4.68 18.71%
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 3.41 2.41 2.00 2.07 1.84 1.70 1.56 13.90%
P/EPS 8.58 16.82 18.32 38.65 67.71 36.47 21.03 -13.86%
EY 11.66 5.95 5.46 2.59 1.48 2.74 4.75 16.12%
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