[HEXZA] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 5.36%
YoY- 179.24%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 122,459 143,780 155,085 135,858 129,359 145,305 151,983 -3.53%
PBT 30,558 19,314 20,106 12,865 5,751 12,780 13,993 13.88%
Tax -1,736 -3,133 -4,623 -1,610 -1,247 -2,020 -3,585 -11.37%
NP 28,822 16,181 15,483 11,255 4,504 10,760 10,408 18.48%
-
NP to SH 27,568 15,180 13,853 10,991 3,936 9,799 9,117 20.23%
-
Tax Rate 5.68% 16.22% 22.99% 12.51% 21.68% 15.81% 25.62% -
Total Cost 93,637 127,599 139,602 124,603 124,855 134,545 141,575 -6.65%
-
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,793 2.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,017 9,017 8,015 8,015 8,015 7,893 6,827 4.74%
Div Payout % 32.71% 59.40% 57.86% 72.93% 203.64% 80.55% 74.89% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,793 2.62%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 199,800 0.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.54% 11.25% 9.98% 8.28% 3.48% 7.41% 6.85% -
ROE 11.46% 6.95% 6.40% 5.22% 1.89% 4.84% 4.43% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.11 71.75 77.40 67.80 64.56 72.51 76.07 -3.58%
EPS 13.76 7.58 6.91 5.49 1.96 4.89 4.56 20.19%
DPS 4.50 4.50 4.00 4.00 4.00 3.94 3.42 4.67%
NAPS 1.20 1.09 1.08 1.05 1.04 1.01 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.11 71.75 77.40 67.80 64.56 72.51 75.85 -3.53%
EPS 13.76 7.58 6.91 5.49 1.96 4.89 4.55 20.23%
DPS 4.50 4.50 4.00 4.00 4.00 3.94 3.41 4.72%
NAPS 1.20 1.09 1.08 1.05 1.04 1.01 1.027 2.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.11 0.875 0.82 0.69 0.565 0.61 0.62 -
P/RPS 1.82 1.22 1.06 1.02 0.88 0.84 0.82 14.19%
P/EPS 8.07 11.55 11.86 12.58 28.76 12.47 13.59 -8.31%
EY 12.39 8.66 8.43 7.95 3.48 8.02 7.36 9.05%
DY 4.05 5.14 4.88 5.80 7.08 6.46 5.51 -4.99%
P/NAPS 0.92 0.80 0.76 0.66 0.54 0.60 0.60 7.37%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 -
Price 1.15 0.895 0.875 0.74 0.58 0.58 0.68 -
P/RPS 1.88 1.25 1.13 1.09 0.90 0.80 0.89 13.26%
P/EPS 8.36 11.81 12.66 13.49 29.53 11.86 14.90 -9.17%
EY 11.96 8.46 7.90 7.41 3.39 8.43 6.71 10.10%
DY 3.91 5.03 4.57 5.41 6.90 6.79 5.03 -4.10%
P/NAPS 0.96 0.82 0.81 0.70 0.56 0.57 0.66 6.43%

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