[HEXZA] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 26.58%
YoY- 58.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 103,563 103,509 139,019 148,189 153,162 124,662 144,466 -5.39%
PBT 10,089 -14,073 27,079 22,276 15,727 10,867 7,555 4.93%
Tax -2,069 -3,038 -2,606 -3,395 -3,394 -1,669 -1,594 4.44%
NP 8,020 -17,111 24,473 18,881 12,333 9,198 5,961 5.06%
-
NP to SH 7,437 -17,864 22,924 17,760 11,216 8,823 5,365 5.59%
-
Tax Rate 20.51% - 9.62% 15.24% 21.58% 15.36% 21.10% -
Total Cost 95,543 120,620 114,546 129,308 140,829 115,464 138,505 -5.99%
-
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 10,019 9,017 9,017 8,015 8,015 8,015 -
Div Payout % - 0.00% 39.33% 50.77% 71.46% 90.84% 149.40% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.74% -16.53% 17.60% 12.74% 8.05% 7.38% 4.13% -
ROE 3.28% -8.18% 9.70% 7.91% 5.09% 4.12% 2.50% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.68 51.66 69.38 73.95 76.44 62.21 72.10 -5.39%
EPS 3.71 -8.92 11.44 8.86 5.60 4.40 2.68 5.56%
DPS 0.00 5.00 4.50 4.50 4.00 4.00 4.00 -
NAPS 1.13 1.09 1.18 1.12 1.10 1.07 1.07 0.91%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.68 51.66 69.38 73.95 76.44 62.21 72.10 -5.39%
EPS 3.71 -8.92 11.44 8.86 5.60 4.40 2.68 5.56%
DPS 0.00 5.00 4.50 4.50 4.00 4.00 4.00 -
NAPS 1.13 1.09 1.18 1.12 1.10 1.07 1.07 0.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 0.925 0.92 0.84 0.81 0.61 0.60 -
P/RPS 1.39 1.79 1.33 1.14 1.06 0.98 0.83 8.96%
P/EPS 19.40 -10.38 8.04 9.48 14.47 13.85 22.41 -2.37%
EY 5.15 -9.64 12.44 10.55 6.91 7.22 4.46 2.42%
DY 0.00 5.41 4.89 5.36 4.94 6.56 6.67 -
P/NAPS 0.64 0.85 0.78 0.75 0.74 0.57 0.56 2.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 -
Price 0.845 0.94 0.925 0.935 0.795 0.78 0.63 -
P/RPS 1.63 1.82 1.33 1.26 1.04 1.25 0.87 11.02%
P/EPS 22.77 -10.54 8.09 10.55 14.20 17.71 23.53 -0.54%
EY 4.39 -9.48 12.37 9.48 7.04 5.65 4.25 0.54%
DY 0.00 5.32 4.86 4.81 5.03 5.13 6.35 -
P/NAPS 0.75 0.86 0.78 0.83 0.72 0.73 0.59 4.07%

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