[HEXZA] YoY TTM Result on 30-Jun-2015 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 1.28%
YoY- 73.67%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 100,144 112,777 141,989 150,179 145,341 124,557 148,616 -6.36%
PBT -16,768 25,424 20,701 19,359 10,747 10,073 8,978 -
Tax -2,401 -2,261 -3,422 -3,845 -2,164 -1,191 -2,176 1.65%
NP -19,169 23,163 17,279 15,514 8,583 8,882 6,802 -
-
NP to SH -19,962 22,229 16,000 14,031 8,079 8,475 5,962 -
-
Tax Rate - 8.89% 16.53% 19.86% 20.14% 11.82% 24.24% -
Total Cost 119,313 89,614 124,710 134,665 136,758 115,675 141,814 -2.83%
-
Net Worth 218,414 238,452 220,418 218,414 216,410 214,406 214,406 0.30%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 10,019 9,017 9,017 8,015 8,015 8,015 -
Div Payout % - 45.07% 56.36% 64.27% 99.21% 94.57% 134.44% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 218,414 238,452 220,418 218,414 216,410 214,406 214,406 0.30%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -19.14% 20.54% 12.17% 10.33% 5.91% 7.13% 4.58% -
ROE -9.14% 9.32% 7.26% 6.42% 3.73% 3.95% 2.78% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.98 56.28 70.86 74.95 72.53 62.16 74.17 -6.36%
EPS -9.96 11.09 7.98 7.00 4.03 4.23 2.98 -
DPS 0.00 5.00 4.50 4.50 4.00 4.00 4.00 -
NAPS 1.09 1.19 1.10 1.09 1.08 1.07 1.07 0.30%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.98 56.28 70.86 74.95 72.53 62.16 74.17 -6.36%
EPS -9.96 11.09 7.98 7.00 4.03 4.23 2.98 -
DPS 0.00 5.00 4.50 4.50 4.00 4.00 4.00 -
NAPS 1.09 1.19 1.10 1.09 1.08 1.07 1.07 0.30%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.66 0.98 0.855 0.805 0.745 0.56 0.60 -
P/RPS 1.32 1.74 1.21 1.07 1.03 0.90 0.81 8.47%
P/EPS -6.63 8.83 10.71 11.50 18.48 13.24 20.17 -
EY -15.09 11.32 9.34 8.70 5.41 7.55 4.96 -
DY 0.00 5.10 5.26 5.59 5.37 7.14 6.67 -
P/NAPS 0.61 0.82 0.78 0.74 0.69 0.52 0.56 1.43%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 24/08/16 26/08/15 27/08/14 28/08/13 30/08/12 -
Price 0.715 0.97 0.90 0.755 0.815 0.565 0.62 -
P/RPS 1.43 1.72 1.27 1.01 1.12 0.91 0.84 9.26%
P/EPS -7.18 8.74 11.27 10.78 20.21 13.36 20.84 -
EY -13.93 11.44 8.87 9.27 4.95 7.49 4.80 -
DY 0.00 5.15 5.00 5.96 4.91 7.08 6.45 -
P/NAPS 0.66 0.82 0.82 0.69 0.75 0.53 0.58 2.17%

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