[HEXZA] QoQ Annualized Quarter 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- 124.82%
YoY- 89.7%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 141,432 142,145 147,838 149,084 150,179 150,677 154,316 -5.65%
PBT 20,701 20,842 25,838 36,360 19,358 20,902 23,916 -9.18%
Tax -3,422 -3,860 -3,622 -3,784 -3,844 -4,809 -4,902 -21.32%
NP 17,279 16,982 22,216 32,576 15,514 16,093 19,014 -6.18%
-
NP to SH 15,999 15,845 21,210 31,544 14,031 14,313 16,846 -3.38%
-
Tax Rate 16.53% 18.52% 14.02% 10.41% 19.86% 23.01% 20.50% -
Total Cost 124,153 125,162 125,622 116,508 134,665 134,584 135,302 -5.57%
-
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,017 - - - 9,017 - - -
Div Payout % 56.36% - - - 64.27% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.22% 11.95% 15.03% 21.85% 10.33% 10.68% 12.32% -
ROE 7.26% 7.25% 9.80% 14.06% 6.42% 6.61% 7.93% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.58 70.94 73.78 74.40 74.95 75.20 77.01 -5.65%
EPS 8.00 7.87 10.60 15.60 7.00 7.20 8.40 -3.20%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.12 1.09 1.08 1.06 2.50%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.58 70.94 73.78 74.40 74.95 75.20 77.01 -5.65%
EPS 8.00 7.87 10.60 15.60 7.00 7.20 8.40 -3.20%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.10 1.09 1.08 1.12 1.09 1.08 1.06 2.50%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.855 0.875 0.91 0.84 0.805 0.82 0.675 -
P/RPS 1.21 1.23 1.23 1.13 1.07 1.09 0.88 23.67%
P/EPS 10.71 11.07 8.60 5.34 11.50 11.48 8.03 21.18%
EY 9.34 9.04 11.63 18.74 8.70 8.71 12.45 -17.45%
DY 5.26 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 0.78 0.80 0.84 0.75 0.74 0.76 0.64 14.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 -
Price 0.90 0.895 0.89 0.935 0.755 0.875 0.77 -
P/RPS 1.28 1.26 1.21 1.26 1.01 1.16 1.00 17.90%
P/EPS 11.27 11.32 8.41 5.94 10.78 12.25 9.16 14.83%
EY 8.87 8.84 11.89 16.84 9.27 8.16 10.92 -12.95%
DY 5.00 0.00 0.00 0.00 5.96 0.00 0.00 -
P/NAPS 0.82 0.82 0.82 0.83 0.69 0.81 0.73 8.06%

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