[HEXZA] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 36.7%
YoY- 102.9%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 87,079 106,609 113,008 103,264 91,963 111,220 112,701 -4.20%
PBT 25,488 15,632 15,677 6,318 3,526 6,753 10,241 16.39%
Tax -1,209 -2,895 -3,607 -1,148 -729 -1,658 -2,470 -11.21%
NP 24,279 12,737 12,070 5,170 2,797 5,095 7,771 20.88%
-
NP to SH 23,451 11,884 10,735 4,961 2,445 4,471 6,776 22.96%
-
Tax Rate 4.74% 18.52% 23.01% 18.17% 20.67% 24.55% 24.12% -
Total Cost 62,800 93,872 100,938 98,094 89,166 106,125 104,930 -8.19%
-
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,272 2.66%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,272 2.66%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 199,294 0.09%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 27.88% 11.95% 10.68% 5.01% 3.04% 4.58% 6.90% -
ROE 9.75% 5.44% 4.96% 2.36% 1.17% 2.21% 3.30% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.46 53.20 56.40 51.53 45.89 55.50 56.55 -4.28%
EPS 11.70 5.90 5.40 2.50 1.20 2.20 3.40 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 1.08 1.05 1.04 1.01 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 43.46 53.20 56.40 51.53 45.89 55.50 56.24 -4.20%
EPS 11.70 5.90 5.40 2.50 1.20 2.20 3.38 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.09 1.08 1.05 1.04 1.01 1.0244 2.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.11 0.875 0.82 0.69 0.565 0.61 0.62 -
P/RPS 2.55 1.64 1.45 1.34 1.23 1.10 1.10 15.02%
P/EPS 9.48 14.75 15.31 27.87 46.30 27.34 18.24 -10.32%
EY 10.54 6.78 6.53 3.59 2.16 3.66 5.48 11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.76 0.66 0.54 0.60 0.60 7.37%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 -
Price 1.15 0.895 0.875 0.74 0.58 0.58 0.68 -
P/RPS 2.65 1.68 1.55 1.44 1.26 1.04 1.20 14.10%
P/EPS 9.83 15.09 16.33 29.89 47.53 25.99 20.00 -11.15%
EY 10.18 6.63 6.12 3.35 2.10 3.85 5.00 12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.82 0.81 0.70 0.56 0.57 0.66 6.43%

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