[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 77.89%
YoY- 117.05%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 157,044 145,341 137,685 135,450 125,760 124,557 122,617 17.91%
PBT 24,692 10,747 8,424 9,202 4,772 10,073 4,701 201.86%
Tax -5,584 -2,164 -1,530 -1,686 -664 -1,191 -972 220.42%
NP 19,108 8,583 6,893 7,516 4,108 8,882 3,729 196.92%
-
NP to SH 16,628 8,079 6,614 7,258 4,080 8,475 3,260 196.01%
-
Tax Rate 22.61% 20.14% 18.16% 18.32% 13.91% 11.82% 20.68% -
Total Cost 137,936 136,758 130,792 127,934 121,652 115,675 118,888 10.40%
-
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 8,015 - - - 8,015 - -
Div Payout % - 99.21% - - - 94.57% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.17% 5.91% 5.01% 5.55% 3.27% 7.13% 3.04% -
ROE 7.54% 3.73% 3.14% 3.45% 1.90% 3.95% 1.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.37 72.53 68.71 67.60 62.76 62.16 61.19 17.91%
EPS 8.40 4.00 3.33 3.60 2.00 4.20 1.60 201.76%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.37 72.53 68.71 67.60 62.76 62.16 61.19 17.91%
EPS 8.40 4.00 3.33 3.60 2.00 4.20 1.60 201.76%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.81 0.745 0.69 0.655 0.61 0.56 0.565 -
P/RPS 1.03 1.03 1.00 0.97 0.97 0.90 0.92 7.81%
P/EPS 9.76 18.48 20.90 18.08 29.96 13.24 34.73 -57.06%
EY 10.24 5.41 4.78 5.53 3.34 7.55 2.88 132.77%
DY 0.00 5.37 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.74 0.69 0.66 0.62 0.57 0.52 0.54 23.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 -
Price 0.795 0.815 0.74 0.70 0.78 0.565 0.58 -
P/RPS 1.01 1.12 1.08 1.04 1.24 0.91 0.95 4.16%
P/EPS 9.58 20.21 22.42 19.33 38.31 13.36 35.65 -58.32%
EY 10.44 4.95 4.46 5.17 2.61 7.49 2.81 139.68%
DY 0.00 4.91 0.00 0.00 0.00 7.08 0.00 -
P/NAPS 0.72 0.75 0.70 0.67 0.73 0.53 0.56 18.22%

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