[HEXZA] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -8.71%
YoY- 25.95%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 104,475 102,891 129,232 146,940 154,774 130,801 136,073 -4.30%
PBT 9,381 -22,372 33,987 20,320 18,104 12,452 6,493 6.32%
Tax -1,738 -2,802 -2,642 -3,205 -3,772 -1,718 -1,699 0.37%
NP 7,643 -25,174 31,345 17,115 14,332 10,734 4,794 8.08%
-
NP to SH 7,227 -25,831 29,686 16,213 12,873 10,432 4,188 9.51%
-
Tax Rate 18.53% - 7.77% 15.77% 20.84% 13.80% 26.17% -
Total Cost 96,832 128,065 97,887 129,825 140,442 120,067 131,279 -4.94%
-
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,019 10,019 9,017 9,017 8,015 8,015 8,015 3.78%
Div Payout % 138.63% 0.00% 30.37% 55.62% 62.26% 76.83% 191.38% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.32% -24.47% 24.25% 11.65% 9.26% 8.21% 3.52% -
ROE 3.92% -12.28% 12.66% 7.49% 6.06% 4.96% 2.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.14 51.35 64.49 73.33 77.24 65.28 67.91 -4.30%
EPS 3.61 -12.89 14.81 8.09 6.42 5.21 2.09 9.53%
DPS 5.00 5.00 4.50 4.50 4.00 4.00 4.00 3.78%
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.14 51.35 64.49 73.33 77.24 65.28 67.91 -4.30%
EPS 3.61 -12.89 14.81 8.09 6.42 5.21 2.09 9.53%
DPS 5.00 5.00 4.50 4.50 4.00 4.00 4.00 3.78%
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 0.825 0.925 0.91 0.675 0.655 0.56 -
P/RPS 1.29 1.61 1.43 1.24 0.87 1.00 0.82 7.84%
P/EPS 18.72 -6.40 6.24 11.25 10.51 12.58 26.79 -5.79%
EY 5.34 -15.63 16.02 8.89 9.52 7.95 3.73 6.15%
DY 7.41 6.06 4.86 4.95 5.93 6.11 7.14 0.62%
P/NAPS 0.73 0.79 0.79 0.84 0.64 0.62 0.54 5.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 12/02/18 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 -
Price 0.705 0.77 1.04 0.89 0.77 0.70 0.565 -
P/RPS 1.35 1.50 1.61 1.21 1.00 1.07 0.83 8.44%
P/EPS 19.55 -5.97 7.02 11.00 11.99 13.45 27.03 -5.25%
EY 5.12 -16.74 14.25 9.09 8.34 7.44 3.70 5.56%
DY 7.09 6.49 4.33 5.06 5.19 5.71 7.08 0.02%
P/NAPS 0.77 0.73 0.89 0.82 0.73 0.67 0.54 6.08%

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