[HEXZA] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -6.31%
YoY- -16.58%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 154,774 130,801 136,073 143,039 159,908 145,444 193,072 -3.61%
PBT 18,104 12,452 6,493 12,424 17,529 19,089 15,984 2.09%
Tax -3,772 -1,718 -1,699 -1,649 -4,399 -2,230 -3,445 1.52%
NP 14,332 10,734 4,794 10,775 13,130 16,859 12,539 2.25%
-
NP to SH 12,873 10,432 4,188 9,773 11,716 15,625 12,463 0.54%
-
Tax Rate 20.84% 13.80% 26.17% 13.27% 25.10% 11.68% 21.55% -
Total Cost 140,442 120,067 131,279 132,264 146,778 128,585 180,533 -4.09%
-
Net Worth 212,402 210,399 208,395 195,929 208,574 191,571 139,909 7.20%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 8,015 8,015 8,015 7,893 6,827 - 3,960 12.46%
Div Payout % 62.26% 76.83% 191.38% 80.77% 58.28% - 31.77% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 212,402 210,399 208,395 195,929 208,574 191,571 139,909 7.20%
NOSH 200,380 200,380 200,380 197,909 202,500 203,800 155,454 4.31%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.26% 8.21% 3.52% 7.53% 8.21% 11.59% 6.49% -
ROE 6.06% 4.96% 2.01% 4.99% 5.62% 8.16% 8.91% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.24 65.28 67.91 72.28 78.97 71.37 124.20 -7.60%
EPS 6.42 5.21 2.09 4.94 5.79 7.67 8.02 -3.63%
DPS 4.00 4.00 4.00 3.99 3.37 0.00 2.55 7.78%
NAPS 1.06 1.05 1.04 0.99 1.03 0.94 0.90 2.76%
Adjusted Per Share Value based on latest NOSH - 197,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 77.24 65.28 67.91 71.38 79.80 72.58 96.35 -3.61%
EPS 6.42 5.21 2.09 4.88 5.85 7.80 6.22 0.52%
DPS 4.00 4.00 4.00 3.94 3.41 0.00 1.98 12.42%
NAPS 1.06 1.05 1.04 0.9778 1.0409 0.956 0.6982 7.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.675 0.655 0.56 0.56 0.62 0.56 0.44 -
P/RPS 0.87 1.00 0.82 0.77 0.79 0.78 0.35 16.38%
P/EPS 10.51 12.58 26.79 11.34 10.72 7.30 5.49 11.42%
EY 9.52 7.95 3.73 8.82 9.33 13.69 18.22 -10.24%
DY 5.93 6.11 7.14 7.12 5.44 0.00 5.79 0.39%
P/NAPS 0.64 0.62 0.54 0.57 0.60 0.60 0.49 4.54%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 26/02/14 27/02/13 21/02/12 24/02/11 25/02/10 27/02/09 -
Price 0.77 0.70 0.565 0.62 0.61 0.57 0.41 -
P/RPS 1.00 1.07 0.83 0.86 0.77 0.80 0.33 20.28%
P/EPS 11.99 13.45 27.03 12.56 10.54 7.43 5.11 15.26%
EY 8.34 7.44 3.70 7.96 9.48 13.45 19.55 -13.23%
DY 5.19 5.71 7.08 6.43 5.53 0.00 6.21 -2.94%
P/NAPS 0.73 0.67 0.54 0.63 0.59 0.61 0.46 7.99%

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