[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 1.31%
YoY- 132.1%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 149,084 150,179 150,677 154,316 157,044 145,341 137,685 5.44%
PBT 36,360 19,358 20,902 23,916 24,692 10,747 8,424 164.86%
Tax -3,784 -3,844 -4,809 -4,902 -5,584 -2,164 -1,530 82.78%
NP 32,576 15,514 16,093 19,014 19,108 8,583 6,893 181.35%
-
NP to SH 31,544 14,031 14,313 16,846 16,628 8,079 6,614 183.06%
-
Tax Rate 10.41% 19.86% 23.01% 20.50% 22.61% 20.14% 18.16% -
Total Cost 116,508 134,665 134,584 135,302 137,936 136,758 130,792 -7.41%
-
Net Worth 224,425 218,414 216,410 212,402 220,418 216,410 210,399 4.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,017 - - - 8,015 - -
Div Payout % - 64.27% - - - 99.21% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 224,425 218,414 216,410 212,402 220,418 216,410 210,399 4.39%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.85% 10.33% 10.68% 12.32% 12.17% 5.91% 5.01% -
ROE 14.06% 6.42% 6.61% 7.93% 7.54% 3.73% 3.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.40 74.95 75.20 77.01 78.37 72.53 68.71 5.44%
EPS 15.60 7.00 7.20 8.40 8.40 4.00 3.33 179.71%
DPS 0.00 4.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.12 1.09 1.08 1.06 1.10 1.08 1.05 4.39%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.40 74.95 75.20 77.01 78.37 72.53 68.71 5.44%
EPS 15.60 7.00 7.20 8.40 8.40 4.00 3.33 179.71%
DPS 0.00 4.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.12 1.09 1.08 1.06 1.10 1.08 1.05 4.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.84 0.805 0.82 0.675 0.81 0.745 0.69 -
P/RPS 1.13 1.07 1.09 0.88 1.03 1.03 1.00 8.48%
P/EPS 5.34 11.50 11.48 8.03 9.76 18.48 20.90 -59.70%
EY 18.74 8.70 8.71 12.45 10.24 5.41 4.78 148.42%
DY 0.00 5.59 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 0.75 0.74 0.76 0.64 0.74 0.69 0.66 8.88%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 28/05/14 -
Price 0.935 0.755 0.875 0.77 0.795 0.815 0.74 -
P/RPS 1.26 1.01 1.16 1.00 1.01 1.12 1.08 10.81%
P/EPS 5.94 10.78 12.25 9.16 9.58 20.21 22.42 -58.71%
EY 16.84 9.27 8.16 10.92 10.44 4.95 4.46 142.28%
DY 0.00 5.96 0.00 0.00 0.00 4.91 0.00 -
P/NAPS 0.83 0.69 0.81 0.73 0.72 0.75 0.70 12.01%

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