[HEXZA] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 34.48%
YoY- 25.91%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 55,607 51,276 61,162 73,919 77,158 67,725 61,481 -1.65%
PBT 4,558 -21,591 26,205 12,919 11,958 4,601 2,222 12.71%
Tax -910 -1,572 -1,031 -1,811 -2,451 -843 -316 19.26%
NP 3,648 -23,163 25,174 11,108 9,507 3,758 1,906 11.42%
-
NP to SH 3,418 -23,769 24,291 10,605 8,423 3,629 1,672 12.65%
-
Tax Rate 19.96% - 3.93% 14.02% 20.50% 18.32% 14.22% -
Total Cost 51,959 74,439 35,988 62,811 67,651 63,967 59,575 -2.25%
-
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,019 - - - - - - -
Div Payout % 293.12% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.56% -45.17% 41.16% 15.03% 12.32% 5.55% 3.10% -
ROE 1.85% -11.30% 10.36% 4.90% 3.97% 1.72% 0.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.75 25.59 30.52 36.89 38.51 33.80 30.68 -1.65%
EPS 1.70 -11.90 12.10 5.30 4.20 1.80 0.80 13.37%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 27.75 25.59 30.52 36.89 38.51 33.80 30.68 -1.65%
EPS 1.70 -11.90 12.10 5.30 4.20 1.80 0.80 13.37%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 0.825 0.925 0.91 0.675 0.655 0.56 -
P/RPS 2.43 3.22 3.03 2.47 1.75 1.94 1.83 4.83%
P/EPS 39.57 -6.96 7.63 17.19 16.06 36.17 67.11 -8.42%
EY 2.53 -14.38 13.11 5.82 6.23 2.76 1.49 9.22%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.79 0.84 0.64 0.62 0.54 5.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 12/02/18 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 -
Price 0.705 0.77 1.04 0.89 0.77 0.70 0.565 -
P/RPS 2.54 3.01 3.41 2.41 2.00 2.07 1.84 5.51%
P/EPS 41.33 -6.49 8.58 16.82 18.32 38.65 67.71 -7.89%
EY 2.42 -15.41 11.66 5.95 5.46 2.59 1.48 8.53%
DY 7.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.89 0.82 0.73 0.67 0.54 6.08%

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