[HEXZA] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -10.01%
YoY- -48.57%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 148,189 153,162 124,662 144,466 143,584 158,840 144,891 0.37%
PBT 22,276 15,727 10,867 7,555 13,631 20,225 5,845 24.96%
Tax -3,395 -3,394 -1,669 -1,594 -2,107 -4,802 -290 50.65%
NP 18,881 12,333 9,198 5,961 11,524 15,423 5,555 22.60%
-
NP to SH 17,760 11,216 8,823 5,365 10,431 13,976 5,400 21.93%
-
Tax Rate 15.24% 21.58% 15.36% 21.10% 15.46% 23.74% 4.96% -
Total Cost 129,308 140,829 115,464 138,505 132,060 143,417 139,336 -1.23%
-
Net Worth 224,425 220,418 214,406 214,406 211,499 203,978 192,374 2.60%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 9,017 8,015 8,015 8,015 7,893 6,827 - -
Div Payout % 50.77% 71.46% 90.84% 149.40% 75.67% 48.85% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 224,425 220,418 214,406 214,406 211,499 203,978 192,374 2.60%
NOSH 200,380 200,380 200,380 200,380 211,499 196,133 202,499 -0.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.74% 8.05% 7.38% 4.13% 8.03% 9.71% 3.83% -
ROE 7.91% 5.09% 4.12% 2.50% 4.93% 6.85% 2.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.95 76.44 62.21 72.10 67.89 80.99 71.55 0.55%
EPS 8.86 5.60 4.40 2.68 4.93 7.13 2.67 22.11%
DPS 4.50 4.00 4.00 4.00 3.73 3.48 0.00 -
NAPS 1.12 1.10 1.07 1.07 1.00 1.04 0.95 2.78%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.95 76.44 62.21 72.10 71.66 79.27 72.31 0.37%
EPS 8.86 5.60 4.40 2.68 5.21 6.97 2.69 21.96%
DPS 4.50 4.00 4.00 4.00 3.94 3.41 0.00 -
NAPS 1.12 1.10 1.07 1.07 1.0555 1.018 0.9601 2.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 0.81 0.61 0.60 0.57 0.62 0.57 -
P/RPS 1.14 1.06 0.98 0.83 0.84 0.77 0.80 6.07%
P/EPS 9.48 14.47 13.85 22.41 11.56 8.70 21.37 -12.66%
EY 10.55 6.91 7.22 4.46 8.65 11.49 4.68 14.50%
DY 5.36 4.94 6.56 6.67 6.55 5.61 0.00 -
P/NAPS 0.75 0.74 0.57 0.56 0.57 0.60 0.60 3.78%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 20/11/09 -
Price 0.935 0.795 0.78 0.63 0.65 0.69 0.63 -
P/RPS 1.26 1.04 1.25 0.87 0.96 0.85 0.88 6.16%
P/EPS 10.55 14.20 17.71 23.53 13.18 9.68 23.62 -12.56%
EY 9.48 7.04 5.65 4.25 7.59 10.33 4.23 14.38%
DY 4.81 5.03 5.13 6.35 5.74 5.05 0.00 -
P/NAPS 0.83 0.72 0.73 0.59 0.65 0.66 0.66 3.89%

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