[HEXZA] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 46.23%
YoY- -45.31%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 106,609 113,008 103,264 91,963 111,220 112,701 120,462 -2.01%
PBT 15,632 15,677 6,318 3,526 6,753 10,241 18,430 -2.70%
Tax -2,895 -3,607 -1,148 -729 -1,658 -2,470 -3,913 -4.89%
NP 12,737 12,070 5,170 2,797 5,095 7,771 14,517 -2.15%
-
NP to SH 11,884 10,735 4,961 2,445 4,471 6,776 13,553 -2.16%
-
Tax Rate 18.52% 23.01% 18.17% 20.67% 24.55% 24.12% 21.23% -
Total Cost 93,872 100,938 98,094 89,166 106,125 104,930 105,945 -1.99%
-
Net Worth 218,414 216,410 210,399 208,395 202,383 205,272 191,336 2.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 218,414 216,410 210,399 208,395 202,383 205,272 191,336 2.22%
NOSH 200,380 200,380 200,380 200,380 200,380 199,294 199,308 0.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.95% 10.68% 5.01% 3.04% 4.58% 6.90% 12.05% -
ROE 5.44% 4.96% 2.36% 1.17% 2.21% 3.30% 7.08% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.20 56.40 51.53 45.89 55.50 56.55 60.44 -2.10%
EPS 5.90 5.40 2.50 1.20 2.20 3.40 6.80 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.05 1.04 1.01 1.03 0.96 2.13%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.20 56.40 51.53 45.89 55.50 56.24 60.12 -2.01%
EPS 5.90 5.40 2.50 1.20 2.20 3.38 6.76 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.05 1.04 1.01 1.0244 0.9549 2.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.875 0.82 0.69 0.565 0.61 0.62 0.58 -
P/RPS 1.64 1.45 1.34 1.23 1.10 1.10 0.96 9.32%
P/EPS 14.75 15.31 27.87 46.30 27.34 18.24 8.53 9.54%
EY 6.78 6.53 3.59 2.16 3.66 5.48 11.72 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.66 0.54 0.60 0.60 0.60 4.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 -
Price 0.895 0.875 0.74 0.58 0.58 0.68 0.56 -
P/RPS 1.68 1.55 1.44 1.26 1.04 1.20 0.93 10.34%
P/EPS 15.09 16.33 29.89 47.53 25.99 20.00 8.24 10.59%
EY 6.63 6.12 3.35 2.10 3.85 5.00 12.14 -9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.70 0.56 0.57 0.66 0.58 5.93%

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